{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Cover","Checklist","Outputs","Avoidable costs","PTRM Revenue data","PTRM Data","BBM Costs","Inputs >>>","Control panel","Allocators","Opex costs","PTRM Input","Assets","X-factors","Aux"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":105,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Attachment 9.03"]
[null,"Stand alone and avoidable cost model"]
[]
[null,"2025-30 Regulatory Proposal"]
[]
[null,"2024-11-26"]

{"sheet":"Checklist","index":1,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Checklist"]
[]
[null,"Yearly update",null,null,null,null,null,"Initial set up"]
[]
[null,"Colour codes",null,"Steps",null,null,null,"Steps"]
[]
[null,"Key",null,"Step","Tab","Description",null,"Step","Tab","Description"]
[null,"Inputs",null,1,"X-factors","From PTRM copy and paste x-factor calculations",null,1,"X-factors","From PTRM copy and paste x-factor calculations"]
[null,"Parameter",null,2,"Assets","From PTRM, copy paste asset calculations",null,2,"Assets","From PTRM, copy paste asset calculations"]
[null,"Calculation ",null,3,"PTRM inputs","From PTRM inputs, copy paste inputs calculations",null,3,"PTRM inputs","From PTRM inputs, copy paste inputs calculations"]
[null,"Outputs",null,4,"Allocators","Fill in projected/actual customer numbers for each year and code",null,4,"Opex costs","Type in operational cost categories into the red boxes"]
[null,"Text",null,5,"Allocators","Fill in projected/actual energy consumed for each year and code",null,5,"Opex costs","Assign the percentage of operational costs to each category "]
[null,null,null,null,null,null,null,6,"Allocators","Type in customer code, name and voltage level"]
[null,null,null,null,null,null,null,7,"Allocators","Fill in projected customer numbers for each year and code"]
[null,null,null,null,null,null,null,8,"Allocators","Fill in projected energy consumed for each year and code"]
[null,null,null,null,null,null,null,9,"Control panel","For standalone costs, choose the proportion of scalable costs for each customer code"]
[null,null,null,null,null,null,null,10,"Control panel","For operational costs, assign the percentage allocated to avoidable costs"]
[null,null,null,null,null,null,null,11,"Control panel","For operational costs, assign the percentage allocated to the customer"]
[null,null,null,null,null,null,null,12,"Control panel","For operational costs, assign if it is a scalable or non-scalable cost"]
[null,null,null,null,null,null,null,13,"Control panel","For return of capex, assign the percentage allocated to avoidable costs"]
[null,null,null,null,null,null,null,14,"Control panel","For return of capex, assign the percentage allocated to the customer"]
[null,null,null,null,null,null,null,15,"Control panel","For return of capex, assign if it is a scalable or non-scalable cost"]
[null,null,null,null,null,null,null,16,"Control panel","For return on capex, assign the percentage allocated to avoidable costs"]
[null,null,null,null,null,null,null,17,"Control panel","For return on capex, assign the percentage allocated to the customer"]
[null,null,null,null,null,null,null,18,"Control panel","For return on capex, assign if it is a scalable or non-scalable cost"]
[null,null,null,null,null,null,null,19,"Control panel","For each operational cost and asset put a 1 or 0. This is to map similar opex to capex categories"]

{"sheet":"Outputs","index":2,"n_rows":14,"n_cols":42,"rows_kept":14,"cut":false,"hidden":false,"merged":[[5,29,5,34],[5,36,5,41],[5,8,5,13],[5,1,5,6],[3,1,3,13],[3,15,3,27],[5,15,5,20],[5,22,5,27],[3,29,3,41]]}
[]
[null,"Outputs"]
[]
[null,"Final output",null,null,null,null,null,null,null,null,null,null,null,null,null,"Standalone costs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoidable costs"]
[]
[null,"Avoidable costs (per cent of revenue)",null,null,null,null,null,null,"Standalone costs (per cent of revenue)",null,null,null,null,null,null,"Scalable",null,null,null,null,null,null,"Non scalable",null,null,null,null,null,null,"Customer related costs",null,null,null,null,null,null,"Energy related costs"]
[]
[null,"Class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Type","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Type","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Type","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Type","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,"ICC",{"$f":"(AE$14*(_xlfn.XLOOKUP($B9,Allocators!$B$7:$B$9,Allocators!F$7:F$9)/Allocators!F$11)+AL$14*(_xlfn.XLOOKUP($B9,Allocators!$B$7:$B$9,Allocators!L$7:L$9)/Allocators!L$11))/'BBM Costs'!C$13","v":6.4980906879051233E-3},{"$f":"(AF$14*(_xlfn.XLOOKUP($B9,Allocators!$B$7:$B$9,Allocators!G$7:G$9)/Allocators!G$11)+AM$14*(_xlfn.XLOOKUP($B9,Allocators!$B$7:$B$9,Allocators!M$7:M$9)/Allocators!M$11))/'BBM Costs'!D$13","v":6.4064676258472125E-3},{"$f":"(AG$14*(_xlfn.XLOOKUP($B9,Allocators!$B$7:$B$9,Allocators!H$7:H$9)/Allocators!H$11)+AN$14*(_xlfn.XLOOKUP($B9,Allocators!$B$7:$B$9,Allocators!N$7:N$9)/Allocators!N$11))/'BBM Costs'!E$13","v":6.3579721711728944E-3},{"$f":"(AH$14*(_xlfn.XLOOKUP($B9,Allocators!$B$7:$B$9,Allocators!I$7:I$9)/Allocators!I$11)+AO$14*(_xlfn.XLOOKUP($B9,Allocators!$B$7:$B$9,Allocators!O$7:O$9)/Allocators!O$11))/'BBM Costs'!F$13","v":6.3328356134116802E-3},{"$f":"(AI$14*(_xlfn.XLOOKUP($B9,Allocators!$B$7:$B$9,Allocators!J$7:J$9)/Allocators!J$11)+AP$14*(_xlfn.XLOOKUP($B9,Allocators!$B$7:$B$9,Allocators!P$7:P$9)/Allocators!P$11))/'BBM Costs'!G$13","v":6.3314847494137872E-3},null,"ICC",{"$f":"((X$14+(Q$14*_xlfn.XLOOKUP($I9,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!C$13)+C9","v":9.4755794125101295E-2},{"$f":"((Y$14+(R$14*_xlfn.XLOOKUP($I9,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!D$13)+D9","v":9.8680940124370259E-2},{"$f":"((Z$14+(S$14*_xlfn.XLOOKUP($I9,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!E$13)+E9","v":9.7324761765067089E-2},{"$f":"((AA$14+(T$14*_xlfn.XLOOKUP($I9,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!F$13)+F9","v":9.4802286132647795E-2},{"$f":"((AB$14+(U$14*_xlfn.XLOOKUP($I9,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!G$13)+G9","v":9.3707814225473002E-2},null,"Opex",{"$f":"SUMPRODUCT('BBM Costs'!J$7:J$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=Outputs!$P$6))","v":348.61341644071695},{"$f":"SUMPRODUCT('BBM Costs'!K$7:K$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=Outputs!$P$6))","v":361.19028127194736},{"$f":"SUMPRODUCT('BBM Costs'!L$7:L$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=Outputs!$P$6))","v":374.39850297462556},{"$f":"SUMPRODUCT('BBM Costs'!M$7:M$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=Outputs!$P$6))","v":401.34506108536755},{"$f":"SUMPRODUCT('BBM Costs'!N$7:N$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=Outputs!$P$6))","v":418.60147580611329},null,"Opex",{"$f":"SUMPRODUCT('BBM Costs'!J$7:J$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=$W$6))","v":8.3952840610175308},{"$f":"SUMPRODUCT('BBM Costs'!K$7:K$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=$W$6))","v":9.1691078537592929},{"$f":"SUMPRODUCT('BBM Costs'!L$7:L$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=$W$6))","v":9.9813749757135852},{"$f":"SUMPRODUCT('BBM Costs'!M$7:M$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=$W$6))","v":11.640344834749023},{"$f":"SUMPRODUCT('BBM Costs'!N$7:N$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=$W$6))","v":12.703058612923726},null,"O&M related",{"$f":"'Avoidable costs'!J29","v":66.105088463805885},{"$f":"'Avoidable costs'!K29","v":68.496430333791807},{"$f":"'Avoidable costs'!L29","v":71.006573336063752},{"$f":"'Avoidable costs'!M29","v":76.133275464076519},{"$f":"'Avoidable costs'!N29","v":79.417371891967306},null,"Asset related",{"$f":"SUMPRODUCT(IF(AL$8='Avoidable costs'!$W$9:$W$158,1,0),'Avoidable costs'!$Y$9:$Y$158,'Avoidable costs'!$AC$9:$AC$158)","v":120.24409968579644},{"$f":"SUMPRODUCT(IF(AM$8='Avoidable costs'!$W$9:$W$158,1,0),'Avoidable costs'!$Y$9:$Y$158,'Avoidable costs'!$AC$9:$AC$158)","v":125.75077454179267},{"$f":"SUMPRODUCT(IF(AN$8='Avoidable costs'!$W$9:$W$158,1,0),'Avoidable costs'!$Y$9:$Y$158,'Avoidable costs'!$AC$9:$AC$158)","v":133.46887962626261},{"$f":"SUMPRODUCT(IF(AO$8='Avoidable costs'!$W$9:$W$158,1,0),'Avoidable costs'!$Y$9:$Y$158,'Avoidable costs'!$AC$9:$AC$158)","v":146.70504935647131},{"$f":"SUMPRODUCT(IF(AP$8='Avoidable costs'!$W$9:$W$158,1,0),'Avoidable costs'!$Y$9:$Y$158,'Avoidable costs'!$AC$9:$AC$158)","v":156.09519508239475}]
[null,"CAC",{"$f":"(AE$14*(_xlfn.XLOOKUP($B10,Allocators!$B$7:$B$9,Allocators!F$7:F$9)/Allocators!F$11)+AL$14*(_xlfn.XLOOKUP($B10,Allocators!$B$7:$B$9,Allocators!L$7:L$9)/Allocators!L$11))/'BBM Costs'!C$13","v":1.3664074335787556E-2},{"$f":"(AF$14*(_xlfn.XLOOKUP($B10,Allocators!$B$7:$B$9,Allocators!G$7:G$9)/Allocators!G$11)+AM$14*(_xlfn.XLOOKUP($B10,Allocators!$B$7:$B$9,Allocators!M$7:M$9)/Allocators!M$11))/'BBM Costs'!D$13","v":1.3470892852391052E-2},{"$f":"(AG$14*(_xlfn.XLOOKUP($B10,Allocators!$B$7:$B$9,Allocators!H$7:H$9)/Allocators!H$11)+AN$14*(_xlfn.XLOOKUP($B10,Allocators!$B$7:$B$9,Allocators!N$7:N$9)/Allocators!N$11))/'BBM Costs'!E$13","v":1.3368151379711942E-2},{"$f":"(AH$14*(_xlfn.XLOOKUP($B10,Allocators!$B$7:$B$9,Allocators!I$7:I$9)/Allocators!I$11)+AO$14*(_xlfn.XLOOKUP($B10,Allocators!$B$7:$B$9,Allocators!O$7:O$9)/Allocators!O$11))/'BBM Costs'!F$13","v":1.3314559525510467E-2},{"$f":"(AI$14*(_xlfn.XLOOKUP($B10,Allocators!$B$7:$B$9,Allocators!J$7:J$9)/Allocators!J$11)+AP$14*(_xlfn.XLOOKUP($B10,Allocators!$B$7:$B$9,Allocators!P$7:P$9)/Allocators!P$11))/'BBM Costs'!G$13","v":1.3311191964848633E-2},null,"CAC",{"$f":"((X$14+(Q$14*_xlfn.XLOOKUP($I10,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!C$13)+C10","v":0.35058639726339585},{"$f":"((Y$14+(R$14*_xlfn.XLOOKUP($I10,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!D$13)+D10","v":0.36595280562394461},{"$f":"((Z$14+(S$14*_xlfn.XLOOKUP($I10,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!E$13)+E10","v":0.36023034343733307},{"$f":"((AA$14+(T$14*_xlfn.XLOOKUP($I10,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!F$13)+F10","v":0.34910020841437528},{"$f":"((AB$14+(U$14*_xlfn.XLOOKUP($I10,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!G$13)+G10","v":0.34408788857065337},null,"Return on",{"$f":"SUMPRODUCT('BBM Costs'!X$7:X$36,'Control panel'!$U$7:$U$36,--('Control panel'!$X$7:$X$36=Outputs!$P$6))","v":779.39462859989499},{"$f":"SUMPRODUCT('BBM Costs'!Y$7:Y$36,'Control panel'!$U$7:$U$36,--('Control panel'!$X$7:$X$36=Outputs!$P$6))","v":817.51890957140699},{"$f":"SUMPRODUCT('BBM Costs'!Z$7:Z$36,'Control panel'!$U$7:$U$36,--('Control panel'!$X$7:$X$36=Outputs!$P$6))","v":860.61600467082815},{"$f":"SUMPRODUCT('BBM Costs'!AA$7:AA$36,'Control panel'!$U$7:$U$36,--('Control panel'!$X$7:$X$36=Outputs!$P$6))","v":940.1526136857525},{"$f":"SUMPRODUCT('BBM Costs'!AB$7:AB$36,'Control panel'!$U$7:$U$36,--('Control panel'!$X$7:$X$36=Outputs!$P$6))","v":991.92378869942002},null,"Return on",{"$f":"SUMPRODUCT('BBM Costs'!X$7:X$36,'Control panel'!$U$7:$U$36,--('Control panel'!$X$7:$X$36=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!Y$7:Y$36,'Control panel'!$U$7:$U$36,--('Control panel'!$X$7:$X$36=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!Z$7:Z$36,'Control panel'!$U$7:$U$36,--('Control panel'!$X$7:$X$36=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!AA$7:AA$36,'Control panel'!$U$7:$U$36,--('Control panel'!$X$7:$X$36=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!AB$7:AB$36,'Control panel'!$U$7:$U$36,--('Control panel'!$X$7:$X$36=$W$6))","v":0},null,"Asset related",{"$f":"'Avoidable costs'!Q29","v":50.710056228424463},{"$f":"'Avoidable costs'!R29","v":52.544485067510998},{"$f":"'Avoidable costs'!S29","v":54.470047769938823},{"$f":"'Avoidable costs'!T29","v":58.402806339958033},{"$f":"'Avoidable costs'!U29","v":60.922078583411619}]
[null,"SAC",{"$f":"(AE$14*(_xlfn.XLOOKUP($B11,Allocators!$B$7:$B$9,Allocators!F$7:F$9)/Allocators!F$11)+AL$14*(_xlfn.XLOOKUP($B11,Allocators!$B$7:$B$9,Allocators!L$7:L$9)/Allocators!L$11))/'BBM Costs'!C$13","v":0.13145734875666742},{"$f":"(AF$14*(_xlfn.XLOOKUP($B11,Allocators!$B$7:$B$9,Allocators!G$7:G$9)/Allocators!G$11)+AM$14*(_xlfn.XLOOKUP($B11,Allocators!$B$7:$B$9,Allocators!M$7:M$9)/Allocators!M$11))/'BBM Costs'!D$13","v":0.12919876063806127},{"$f":"(AG$14*(_xlfn.XLOOKUP($B11,Allocators!$B$7:$B$9,Allocators!H$7:H$9)/Allocators!H$11)+AN$14*(_xlfn.XLOOKUP($B11,Allocators!$B$7:$B$9,Allocators!N$7:N$9)/Allocators!N$11))/'BBM Costs'!E$13","v":0.12732641275974246},{"$f":"(AH$14*(_xlfn.XLOOKUP($B11,Allocators!$B$7:$B$9,Allocators!I$7:I$9)/Allocators!I$11)+AO$14*(_xlfn.XLOOKUP($B11,Allocators!$B$7:$B$9,Allocators!O$7:O$9)/Allocators!O$11))/'BBM Costs'!F$13","v":0.12606013328856058},{"$f":"(AI$14*(_xlfn.XLOOKUP($B11,Allocators!$B$7:$B$9,Allocators!J$7:J$9)/Allocators!J$11)+AP$14*(_xlfn.XLOOKUP($B11,Allocators!$B$7:$B$9,Allocators!P$7:P$9)/Allocators!P$11))/'BBM Costs'!G$13","v":0.12603909399299715},null,"SAC",{"$f":"((X$14+(Q$14*_xlfn.XLOOKUP($I11,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!C$13)+C11","v":0.96570891066510001},{"$f":"((Y$14+(R$14*_xlfn.XLOOKUP($I11,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!D$13)+D11","v":1.0020955539556757},{"$f":"((Z$14+(S$14*_xlfn.XLOOKUP($I11,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!E$13)+E11","v":0.98597940974481735},{"$f":"((AA$14+(T$14*_xlfn.XLOOKUP($I11,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!F$13)+F11","v":0.95647817891668263},{"$f":"((AB$14+(U$14*_xlfn.XLOOKUP($I11,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!G$13)+G11","v":0.94361652485829284},null,"Return of",{"$f":"SUMPRODUCT('BBM Costs'!Q$7:Q$36,'Control panel'!$N$7:$N$36,--('Control panel'!$Q$7:$Q$36=Outputs!$P$6))","v":167.96073299193489},{"$f":"SUMPRODUCT('BBM Costs'!R$7:R$36,'Control panel'!$N$7:$N$36,--('Control panel'!$Q$7:$Q$36=Outputs!$P$6))","v":257.17992495161803},{"$f":"SUMPRODUCT('BBM Costs'!S$7:S$36,'Control panel'!$N$7:$N$36,--('Control panel'!$Q$7:$Q$36=Outputs!$P$6))","v":267.01020607280839},{"$f":"SUMPRODUCT('BBM Costs'!T$7:T$36,'Control panel'!$N$7:$N$36,--('Control panel'!$Q$7:$Q$36=Outputs!$P$6))","v":249.71471565814375},{"$f":"SUMPRODUCT('BBM Costs'!U$7:U$36,'Control panel'!$N$7:$N$36,--('Control panel'!$Q$7:$Q$36=Outputs!$P$6))","v":240.38596958255832},null,"Return of",{"$f":"SUMPRODUCT('BBM Costs'!Q$7:Q$36,'Control panel'!$N$7:$N$36,--('Control panel'!$Q$7:$Q$36=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!R$7:R$36,'Control panel'!$N$7:$N$36,--('Control panel'!$Q$7:$Q$36=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!S$7:S$36,'Control panel'!$N$7:$N$36,--('Control panel'!$Q$7:$Q$36=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!T$7:T$36,'Control panel'!$N$7:$N$36,--('Control panel'!$Q$7:$Q$36=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!U$7:U$36,'Control panel'!$N$7:$N$36,--('Control panel'!$Q$7:$Q$36=$W$6))","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Q9:Q11)","v":1295.9687780325469},{"$f":"SUM(R9:R11)","v":1435.8891157949724},1502.0247137182621,1591.2123904292639,1650.9112340880918,null,"Total",{"$f":"SUM(X9:X11)","v":8.3952840610175308},{"$f":"SUM(Y9:Y11)","v":9.1691078537592929},9.9813749757135852,11.640344834749023,12.703058612923726,null,"Total",{"$f":"SUM(AE9:AE11)","v":116.81514469223035},{"$f":"SUM(AF9:AF11)","v":121.04091540130281},125.47662110600257,134.53608180403455,140.33945047537892,null,"Total",{"$f":"SUM(AL9:AL11)","v":120.24409968579644},{"$f":"SUM(AM9:AM11)","v":125.75077454179267},133.46887962626261,146.70504935647131,156.09519508239475]

{"sheet":"Avoidable costs","index":3,"n_rows":158,"n_cols":71,"rows_kept":158,"cut":false,"hidden":false,"merged":[[3,22,3,70],[5,22,5,28],[5,30,5,49],[5,51,5,70],[5,1,5,6],[5,8,5,13],[5,15,5,20],[3,1,3,20]]}
[]
[null,"Avoidable costs"]
[]
[null,"Customer related costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy related costs"]
[]
[null,"Total costs",null,null,null,null,null,null,"Operational expenditure",null,null,null,null,null,null,"Asset related costs",null,null,null,null,null,null,"Energy related costs",null,null,null,null,null,null,null,"Matching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset values"]
[]
[null,"Category","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Category","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Category","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Year","Category","Asset related helper column","Opex","Return of capex","Return on capex","Total",null,"Category",{"$f":"$B$9","v":"Preventative maintenance"},{"$f":"$B$10","v":"Corrective maintenance"},{"$f":"$B$11","v":"Vegetation management"},{"$f":"$B$12","v":"Emergency response"},{"$f":"$B$13","v":"Other network maintenance costs"},{"$f":"$B$14","v":"Network operations"},{"$f":"$B$15","v":"Network billing and other energy market services"},{"$f":"$B$16","v":"Customer services"},{"$f":"$B$17","v":"DSM initiatives"},{"$f":"$B$18","v":"Levies"},{"$f":"$B$19","v":"Debt raising costs"},{"$f":"$B$20","v":"Other support costs"},{"$f":"$B$21","v":"Corporate allocations"},null,{"$f":"$B$23","v":"EBSS"},{"$f":"$B$24","v":"CESS"},{"$f":"$B$25","v":"Control period carryover"},{"$f":"$B$26","v":"Shared asset decrements"},{"$f":"$B$27","v":"DMIA"},null,"Year","Preventative maintenance","Corrective maintenance","Vegetation management","Emergency response","Other network maintenance costs","Network operations","Network billing and other energy market services","Customer services","DSM initiatives","Levies","Debt raising costs","Other support costs","Corporate allocations",null,"EBSS","CESS","Control period carryover","Shared asset decrements","DMIA"]
[null,{"$f":"'Opex costs'!B7","v":"Preventative maintenance"},{"$f":"_xlfn.XLOOKUP($B9,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B9,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":34.831731202551765},{"$f":"_xlfn.XLOOKUP($B9,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B9,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":36.09176396499732},{"$f":"_xlfn.XLOOKUP($B9,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B9,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":37.414394769477283},{"$f":"_xlfn.XLOOKUP($B9,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B9,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":40.115728579449616},{"$f":"_xlfn.XLOOKUP($B9,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B9,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":41.846166684561354},null,{"$f":"B9","v":"Preventative maintenance"},{"$f":"C9*_xlfn.XLOOKUP($I9,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":8.7079328006379413},{"$f":"D9*_xlfn.XLOOKUP($I9,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":9.0229409912493299},{"$f":"E9*_xlfn.XLOOKUP($I9,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":9.3535986923693208},{"$f":"F9*_xlfn.XLOOKUP($I9,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":10.028932144862404},{"$f":"G9*_xlfn.XLOOKUP($I9,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":10.461541671140338},null,{"$f":"B9","v":"Preventative maintenance"},{"$f":"C9*_xlfn.XLOOKUP($P9,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":26.123798401913824},{"$f":"D9*_xlfn.XLOOKUP($P9,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":27.068822973747992},{"$f":"E9*_xlfn.XLOOKUP($P9,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":28.060796077107963},{"$f":"F9*_xlfn.XLOOKUP($P9,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":30.086796434587214},{"$f":"G9*_xlfn.XLOOKUP($P9,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":31.384625013421015},null,"2025-26",{"$f":"'PTRM Data'!B7","v":"OH Sub-transmission lines"},{"$f":"_xlfn.XLOOKUP(X9,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},{"$f":"SUMPRODUCT(_xlfn.XLOOKUP(W9,$AZ$9:$AZ$13,$BA$9:$BS$13),_xlfn.XLOOKUP(X9,$AE$9:$AE$38,$AF$9:$AX$38))","v":2.6993277161201292},{"$f":"_xlfn.XLOOKUP(W9,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X9,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X9,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W9,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X9,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X9,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},{"$f":"SUM(Z9:AB9)","v":2.6993277161201292},null,{"$f":"'PTRM Data'!B7","v":"OH Sub-transmission lines"},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB7","v":5.4215401012109712E-2},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC7","v":5.4215401012109712E-2},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD7","v":5.637345896124478E-2},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE7","v":0.15296672918499959},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF7","v":4.9528968423163178E-2},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG7","v":5.5045195895659378E-2},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH7","v":0},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI7","v":4.9528968423163178E-2},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ7","v":0},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK7","v":4.9528968423163178E-2},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL7","v":4.9528968423163178E-2},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM7","v":5.5045195895659378E-2},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN7","v":5.5046005524876415E-2},null,{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP7","v":4.9457623797436463E-2},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ7","v":4.9457623797436463E-2},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR7","v":4.9457623797436463E-2},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS7","v":4.9457623797436463E-2},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT7","v":4.9457623797436463E-2},null,"2025-26",{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BA$8,$P$9:$P$27,$Q$9:$U$27))","v":26.123798401913824},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BB$8,$P$9:$P$27,$Q$9:$U$27))","v":17.25594609928816},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BC$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BD$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BE$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BF$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BG$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BH$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BI$8,$P$9:$P$27,$Q$9:$U$27))","v":1.0177268316530017},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BJ$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BK$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BL$8,$P$9:$P$27,$Q$9:$U$27))","v":6.3125848955694792},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BM$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BN$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BO$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BP$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BQ$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BR$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BS$8,$P$9:$P$27,$Q$9:$U$27))","v":0}]
[null,{"$f":"'Opex costs'!B8","v":"Corrective maintenance"},{"$f":"_xlfn.XLOOKUP($B10,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B10,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":23.007928132384215},{"$f":"_xlfn.XLOOKUP($B10,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B10,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":23.840236554673403},{"$f":"_xlfn.XLOOKUP($B10,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B10,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":24.71389380467317},{"$f":"_xlfn.XLOOKUP($B10,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B10,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":26.498246520304768},{"$f":"_xlfn.XLOOKUP($B10,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B10,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":27.641278869986923},null,{"$f":"B10","v":"Corrective maintenance"},{"$f":"C10*_xlfn.XLOOKUP($I10,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":5.7519820330960538},{"$f":"D10*_xlfn.XLOOKUP($I10,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":5.9600591386683508},{"$f":"E10*_xlfn.XLOOKUP($I10,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":6.1784734511682924},{"$f":"F10*_xlfn.XLOOKUP($I10,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":6.624561630076192},{"$f":"G10*_xlfn.XLOOKUP($I10,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":6.9103197174967308},null,{"$f":"B10","v":"Corrective maintenance"},{"$f":"C10*_xlfn.XLOOKUP($P10,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":17.25594609928816},{"$f":"D10*_xlfn.XLOOKUP($P10,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":17.880177416005054},{"$f":"E10*_xlfn.XLOOKUP($P10,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":18.535420353504875},{"$f":"F10*_xlfn.XLOOKUP($P10,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":19.873684890228574},{"$f":"G10*_xlfn.XLOOKUP($P10,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":20.730959152490193},null,"2025-26",{"$f":"'PTRM Data'!B8","v":"UG Sub-transmission cables"},{"$f":"_xlfn.XLOOKUP(X10,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},{"$f":"SUMPRODUCT(_xlfn.XLOOKUP(W10,$AZ$9:$AZ$13,$BA$9:$BS$13),_xlfn.XLOOKUP(X10,$AE$9:$AE$38,$AF$9:$AX$38))","v":3.0031572574935113},{"$f":"_xlfn.XLOOKUP(W10,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X10,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X10,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W10,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X10,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X10,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},{"$f":"SUM(Z10:AB10)","v":3.0031572574935113},null,{"$f":"'PTRM Data'!B8","v":"UG Sub-transmission cables"},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB8","v":6.0317750247629594E-2},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC8","v":6.0317750247629594E-2},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD8","v":6.2718713773967177E-2},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE8","v":0},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF8","v":5.5103824588585038E-2},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG8","v":6.1240944757092512E-2},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH8","v":0},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI8","v":5.5103824588585038E-2},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ8","v":0},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK8","v":5.5103824588585038E-2},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL8","v":5.5103824588585038E-2},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM8","v":6.1240944757092512E-2},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN8","v":6.1241845516138732E-2},null,{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP8","v":5.5024449591153345E-2},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ8","v":5.5024449591153345E-2},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR8","v":5.5024449591153345E-2},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS8","v":5.5024449591153345E-2},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT8","v":5.5024449591153345E-2},null,"2026-27",{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BA$8,$P$9:$P$27,$Q$9:$U$27))","v":27.068822973747992},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BB$8,$P$9:$P$27,$Q$9:$U$27))","v":17.880177416005054},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BC$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BD$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BE$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BF$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BG$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BH$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BI$8,$P$9:$P$27,$Q$9:$U$27))","v":1.0545429503708894},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BJ$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BK$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BL$8,$P$9:$P$27,$Q$9:$U$27))","v":6.5409417273870663},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BM$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BN$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BO$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BP$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BQ$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BR$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BS$8,$P$9:$P$27,$Q$9:$U$27))","v":0}]
[null,{"$f":"'Opex costs'!B9","v":"Vegetation management"},{"$f":"_xlfn.XLOOKUP($B11,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B11,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B11,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B11,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B11,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B11,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B11,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B11,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B11,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B11,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},null,"Vegetation management",{"$f":"C11*_xlfn.XLOOKUP($I11,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D11*_xlfn.XLOOKUP($I11,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E11*_xlfn.XLOOKUP($I11,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F11*_xlfn.XLOOKUP($I11,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G11*_xlfn.XLOOKUP($I11,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"Vegetation management",{"$f":"C11*_xlfn.XLOOKUP($P11,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D11*_xlfn.XLOOKUP($P11,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E11*_xlfn.XLOOKUP($P11,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F11*_xlfn.XLOOKUP($P11,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G11*_xlfn.XLOOKUP($P11,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B9","v":"OH Distribution Lines"},{"$f":"_xlfn.XLOOKUP(X11,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},10.923842926350584,{"$f":"_xlfn.XLOOKUP(W11,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X11,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X11,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":6.3159022911518186},{"$f":"_xlfn.XLOOKUP(W11,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X11,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X11,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":45.0562179779552},62.295963195457603,null,{"$f":"'PTRM Data'!B9","v":"OH Distribution Lines"},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB9","v":0.21940297256557281},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC9","v":0.21940297256557281},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD9","v":0.22813636418806105},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE9","v":0.61903729309916034},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF9","v":0.20043756381551345},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG9","v":0.22276104906545585},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH9","v":0},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI9","v":0.20043756381551345},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ9","v":0},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK9","v":0.20043756381551345},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL9","v":0.20043756381551345},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM9","v":0.22276104906545585},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN9","v":0.22276432553401601},null,{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP9","v":0.20014884100485819},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ9","v":0.20014884100485819},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR9","v":0.20014884100485819},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS9","v":0.20014884100485819},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT9","v":0.20014884100485819},null,"2027-28",{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BA$8,$P$9:$P$27,$Q$9:$U$27))","v":28.060796077107963},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BB$8,$P$9:$P$27,$Q$9:$U$27))","v":18.535420353504875},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BC$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BD$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BE$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BF$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BG$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BH$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BI$8,$P$9:$P$27,$Q$9:$U$27))","v":1.0931880825999598},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BJ$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BK$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BL$8,$P$9:$P$27,$Q$9:$U$27))","v":6.7806432567260222},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BM$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BN$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BO$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BP$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BQ$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BR$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BS$8,$P$9:$P$27,$Q$9:$U$27))","v":0}]
[null,{"$f":"'Opex costs'!B10","v":"Emergency response"},{"$f":"_xlfn.XLOOKUP($B12,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B12,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B12,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B12,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B12,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B12,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B12,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B12,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B12,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B12,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},null,"Emergency response",{"$f":"C12*_xlfn.XLOOKUP($I12,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D12*_xlfn.XLOOKUP($I12,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E12*_xlfn.XLOOKUP($I12,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F12*_xlfn.XLOOKUP($I12,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G12*_xlfn.XLOOKUP($I12,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"Emergency response",{"$f":"C12*_xlfn.XLOOKUP($P12,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D12*_xlfn.XLOOKUP($P12,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E12*_xlfn.XLOOKUP($P12,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F12*_xlfn.XLOOKUP($P12,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G12*_xlfn.XLOOKUP($P12,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B10","v":"UG Distribution Cables"},{"$f":"_xlfn.XLOOKUP(X12,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},9.4914747800751869,{"$f":"_xlfn.XLOOKUP(W12,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X12,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X12,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":-1.1324426825724849},{"$f":"_xlfn.XLOOKUP(W12,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X12,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X12,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":39.148307011239723},47.507339108742428,null,{"$f":"'PTRM Data'!B10","v":"UG Distribution Cables"},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB10","v":0.19063417469655669},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC10","v":0.19063417469655669},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD10","v":0.19822241693770173},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE10","v":0},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF10","v":0.17415556913085556},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG10","v":0.19355192979639602},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH10","v":0},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI10","v":0.17415556913085556},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ10","v":0},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK10","v":0.17415556913085556},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL10","v":0.17415556913085556},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM10","v":0.19355192979639602},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN10","v":0.19355477664424214},null,{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP10","v":0.17390470455011756},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ10","v":0.17390470455011756},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR10","v":0.17390470455011756},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS10","v":0.17390470455011756},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT10","v":0.17390470455011756},null,"2028-29",{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BA$8,$P$9:$P$27,$Q$9:$U$27))","v":30.086796434587214},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BB$8,$P$9:$P$27,$Q$9:$U$27))","v":19.873684890228574},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BC$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BD$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BE$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BF$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BG$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BH$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BI$8,$P$9:$P$27,$Q$9:$U$27))","v":1.172116686052747},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BJ$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BK$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BL$8,$P$9:$P$27,$Q$9:$U$27))","v":7.2702083290895025},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BM$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BN$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BO$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BP$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BQ$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BR$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BS$8,$P$9:$P$27,$Q$9:$U$27))","v":0}]
[null,{"$f":"'Opex costs'!B11","v":"Other network maintenance costs"},{"$f":"_xlfn.XLOOKUP($B13,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B13,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B13,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B13,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B13,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B13,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B13,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B13,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B13,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B13,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},null,"Other network maintenance costs",{"$f":"C13*_xlfn.XLOOKUP($I13,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D13*_xlfn.XLOOKUP($I13,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E13*_xlfn.XLOOKUP($I13,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F13*_xlfn.XLOOKUP($I13,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G13*_xlfn.XLOOKUP($I13,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"Other network maintenance costs",{"$f":"C13*_xlfn.XLOOKUP($P13,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D13*_xlfn.XLOOKUP($P13,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E13*_xlfn.XLOOKUP($P13,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F13*_xlfn.XLOOKUP($P13,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G13*_xlfn.XLOOKUP($P13,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP(X13,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},1.9637903717663319,{"$f":"_xlfn.XLOOKUP(W13,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X13,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X13,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":2.0262417311332337},{"$f":"_xlfn.XLOOKUP(W13,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X13,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X13,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":8.0998022078731093},12.089834310772675,null,{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB11","v":3.9442295899537058E-2},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC11","v":3.9442295899537058E-2},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD11","v":4.1012306608839401E-2},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE11","v":0},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF11","v":3.603286504712714E-2},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG11","v":4.0045980733032567E-2},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH11","v":0},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI11","v":3.603286504712714E-2},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ11","v":0},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK11","v":3.603286504712714E-2},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL11","v":3.603286504712714E-2},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM11","v":4.0045980733032567E-2},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN11","v":4.0046569747123603E-2},null,{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP11","v":3.5980961053313165E-2},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ11","v":3.5980961053313165E-2},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR11","v":3.5980961053313165E-2},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS11","v":3.5980961053313165E-2},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT11","v":3.5980961053313165E-2},null,"2029-30",{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BA$8,$P$9:$P$27,$Q$9:$U$27))","v":31.384625013421015},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BB$8,$P$9:$P$27,$Q$9:$U$27))","v":20.730959152490193},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BC$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BD$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BE$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BF$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BG$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BH$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BI$8,$P$9:$P$27,$Q$9:$U$27))","v":1.2226772878168639},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BJ$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BK$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BL$8,$P$9:$P$27,$Q$9:$U$27))","v":7.5838171296835419},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BM$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BN$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BO$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BP$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BQ$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BR$8,$P$9:$P$27,$Q$9:$U$27))","v":0},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BS$8,$P$9:$P$27,$Q$9:$U$27))","v":0}]
[null,{"$f":"'Opex costs'!B12","v":"Network operations"},{"$f":"_xlfn.XLOOKUP($B14,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B14,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B14,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B14,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B14,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B14,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B14,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B14,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B14,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B14,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},null,"Network operations",{"$f":"C14*_xlfn.XLOOKUP($I14,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D14*_xlfn.XLOOKUP($I14,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E14*_xlfn.XLOOKUP($I14,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F14*_xlfn.XLOOKUP($I14,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G14*_xlfn.XLOOKUP($I14,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"Network operations",{"$f":"C14*_xlfn.XLOOKUP($P14,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D14*_xlfn.XLOOKUP($P14,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E14*_xlfn.XLOOKUP($P14,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F14*_xlfn.XLOOKUP($P14,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G14*_xlfn.XLOOKUP($P14,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP(X14,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},2.8572953780419876,{"$f":"_xlfn.XLOOKUP(W14,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X14,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X14,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W14,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X14,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X14,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},2.8572953780419876,null,{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB12","v":5.7388146613502923E-2},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC12","v":5.7388146613502923E-2},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD12","v":5.9672496515438281E-2},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE12","v":0},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF12","v":5.2427458774106706E-2},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG12","v":5.8266502017083659E-2},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH12","v":0},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI12","v":5.2427458774106706E-2},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ12","v":0},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK12","v":5.2427458774106706E-2},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL12","v":5.2427458774106706E-2},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM12","v":5.8266502017083659E-2},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN12","v":5.8267359026703477E-2},null,{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP12","v":5.2351938981485872E-2},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ12","v":5.2351938981485872E-2},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR12","v":5.2351938981485872E-2},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS12","v":5.2351938981485872E-2},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT12","v":5.2351938981485872E-2}]
[null,{"$f":"'Opex costs'!B13","v":"Network billing and other energy market services"},{"$f":"_xlfn.XLOOKUP($B15,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B15,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":3.8900764999645929},{"$f":"_xlfn.XLOOKUP($B15,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B15,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":4.0307994462307795},{"$f":"_xlfn.XLOOKUP($B15,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B15,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":4.1785134654024656},{"$f":"_xlfn.XLOOKUP($B15,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B15,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":4.4802037578437259},{"$f":"_xlfn.XLOOKUP($B15,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B15,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":4.6734625013782782},null,"Network billing and other energy market services",{"$f":"C15*_xlfn.XLOOKUP($I15,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":3.8900764999645929},{"$f":"D15*_xlfn.XLOOKUP($I15,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":4.0307994462307795},{"$f":"E15*_xlfn.XLOOKUP($I15,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":4.1785134654024656},{"$f":"F15*_xlfn.XLOOKUP($I15,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":4.4802037578437259},{"$f":"G15*_xlfn.XLOOKUP($I15,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":4.6734625013782782},null,"Network billing and other energy market services",{"$f":"C15*_xlfn.XLOOKUP($P15,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D15*_xlfn.XLOOKUP($P15,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E15*_xlfn.XLOOKUP($P15,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F15*_xlfn.XLOOKUP($P15,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G15*_xlfn.XLOOKUP($P15,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP(X15,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},2.0592681667858463,{"$f":"_xlfn.XLOOKUP(W15,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X15,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X15,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W15,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X15,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X15,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},2.0592681667858463,null,{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB13","v":4.1359946325538396E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC13","v":4.1359946325538396E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD13","v":4.3006289602123056E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE13","v":0.11669554389667985},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF13","v":3.7784751884132564E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG13","v":4.1992981795241087E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH13","v":0},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI13","v":3.7784751884132564E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ13","v":0},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK13","v":3.7784751884132564E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL13","v":3.7784751884132564E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM13","v":4.1992981795241087E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN13","v":4.1993599446689477E-2},null,{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP13","v":3.7730324362882407E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ13","v":3.7730324362882407E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR13","v":3.7730324362882407E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS13","v":3.7730324362882407E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT13","v":3.7730324362882407E-2}]
[null,{"$f":"'Opex costs'!B14","v":"Customer services"},{"$f":"_xlfn.XLOOKUP($B16,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B16,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":18.433850221217373},{"$f":"_xlfn.XLOOKUP($B16,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B16,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":19.100692046611528},{"$f":"_xlfn.XLOOKUP($B16,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B16,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":19.800662369819744},{"$f":"_xlfn.XLOOKUP($B16,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B16,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":21.230277870725207},{"$f":"_xlfn.XLOOKUP($B16,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B16,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":22.146070331950334},null,"Customer services",{"$f":"C16*_xlfn.XLOOKUP($I16,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":18.433850221217373},{"$f":"D16*_xlfn.XLOOKUP($I16,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":19.100692046611528},{"$f":"E16*_xlfn.XLOOKUP($I16,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":19.800662369819744},{"$f":"F16*_xlfn.XLOOKUP($I16,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":21.230277870725207},{"$f":"G16*_xlfn.XLOOKUP($I16,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":22.146070331950334},null,"Customer services",{"$f":"C16*_xlfn.XLOOKUP($P16,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D16*_xlfn.XLOOKUP($P16,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E16*_xlfn.XLOOKUP($P16,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F16*_xlfn.XLOOKUP($P16,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G16*_xlfn.XLOOKUP($P16,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP(X16,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},0.68798640799147992,{"$f":"_xlfn.XLOOKUP(W16,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X16,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X16,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0.32507847113363519},{"$f":"_xlfn.XLOOKUP(W16,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X16,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X16,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":2.8376520765930038},3.8507169557181191,null,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB14","v":1.3818055057705728E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC14","v":1.3818055057705728E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD14","v":1.4368086285035529E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE14","v":0},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF14","v":1.2623608787284798E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG14","v":1.4029547570413156E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH14","v":0},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI14","v":1.2623608787284798E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ14","v":0},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK14","v":1.2623608787284798E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL14","v":1.2623608787284798E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM14","v":1.4029547570413156E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN14","v":1.4029753923237047E-2},null,{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP14","v":1.2605424951179944E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ14","v":1.2605424951179944E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR14","v":1.2605424951179944E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS14","v":1.2605424951179944E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT14","v":1.2605424951179944E-2}]
[null,{"$f":"'Opex costs'!B15","v":"DSM initiatives"},{"$f":"_xlfn.XLOOKUP($B17,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B17,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":5.0886341582650099},{"$f":"_xlfn.XLOOKUP($B17,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B17,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":5.2727147518544477},{"$f":"_xlfn.XLOOKUP($B17,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B17,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":5.4659404129998004},{"$f":"_xlfn.XLOOKUP($B17,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B17,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":5.8605834302637358},{"$f":"_xlfn.XLOOKUP($B17,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B17,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":6.1133864390843211},null,"DSM initiatives",{"$f":"C17*_xlfn.XLOOKUP($I17,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":4.0709073266120077},{"$f":"D17*_xlfn.XLOOKUP($I17,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":4.2181718014835585},{"$f":"E17*_xlfn.XLOOKUP($I17,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":4.3727523303998401},{"$f":"F17*_xlfn.XLOOKUP($I17,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":4.6884667442109889},{"$f":"G17*_xlfn.XLOOKUP($I17,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":4.8907091512674574},null,"DSM initiatives",{"$f":"C17*_xlfn.XLOOKUP($P17,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":1.0177268316530017},{"$f":"D17*_xlfn.XLOOKUP($P17,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":1.0545429503708894},{"$f":"E17*_xlfn.XLOOKUP($P17,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":1.0931880825999598},{"$f":"F17*_xlfn.XLOOKUP($P17,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":1.172116686052747},{"$f":"G17*_xlfn.XLOOKUP($P17,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":1.2226772878168639},null,"2025-26",{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP(X17,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},3.7746009306167521,{"$f":"_xlfn.XLOOKUP(W17,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X17,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X17,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W17,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X17,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X17,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.7746009306167521,null,{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB15","v":7.5812026043362596E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC15","v":7.5812026043362596E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD15","v":7.8829743193630841E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE15","v":0},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF15","v":6.9258759944596307E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG15","v":7.6972368494915525E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH15","v":0},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI15","v":6.9258759944596307E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ15","v":0},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK15","v":6.9258759944596307E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL15","v":6.9258759944596307E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM15","v":7.6972368494915525E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN15","v":7.697350063873705E-2},null,{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP15","v":6.9158995292437062E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ15","v":6.9158995292437062E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR15","v":6.9158995292437062E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS15","v":6.9158995292437062E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT15","v":6.9158995292437062E-2}]
[null,{"$f":"'Opex costs'!B16","v":"Levies"},{"$f":"_xlfn.XLOOKUP($B18,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B18,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B18,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B18,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B18,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B18,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B18,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B18,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B18,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B18,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},null,"Levies",{"$f":"C18*_xlfn.XLOOKUP($I18,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D18*_xlfn.XLOOKUP($I18,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E18*_xlfn.XLOOKUP($I18,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F18*_xlfn.XLOOKUP($I18,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G18*_xlfn.XLOOKUP($I18,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"Levies",{"$f":"C18*_xlfn.XLOOKUP($P18,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D18*_xlfn.XLOOKUP($P18,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E18*_xlfn.XLOOKUP($P18,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F18*_xlfn.XLOOKUP($P18,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G18*_xlfn.XLOOKUP($P18,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(X18,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.19999999999999996},6.2837078258438934,{"$f":"_xlfn.XLOOKUP(W18,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X18,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X18,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":7.3636302944738414},{"$f":"_xlfn.XLOOKUP(W18,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X18,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X18,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":25.917629118234636},39.56496723855237,null,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB16","v":0.12620688387948875},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC16","v":0.12620688387948875},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD16","v":0.13123058127740825},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE16","v":0},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF16","v":0.11529743670173723},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG16","v":0.12813854581607675},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH16","v":0},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI16","v":0.11529743670173723},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ16","v":0},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK16","v":0.11529743670173723},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL16","v":0.11529743670173723},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM16","v":0.12813854581607675},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN16","v":0.1281404305347853},null,{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP16","v":0.1151313550583956},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ16","v":0.1151313550583956},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR16","v":0.1151313550583956},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS16","v":0.1151313550583956},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT16","v":0.1151313550583956}]
[null,{"$f":"'Opex costs'!B17","v":"Debt raising costs"},{"$f":"_xlfn.XLOOKUP($B19,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B19,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B19,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B19,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B19,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B19,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B19,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B19,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B19,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B19,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},null,"Debt raising costs",{"$f":"C19*_xlfn.XLOOKUP($I19,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D19*_xlfn.XLOOKUP($I19,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E19*_xlfn.XLOOKUP($I19,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F19*_xlfn.XLOOKUP($I19,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G19*_xlfn.XLOOKUP($I19,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"Debt raising costs",{"$f":"C19*_xlfn.XLOOKUP($P19,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D19*_xlfn.XLOOKUP($P19,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E19*_xlfn.XLOOKUP($P19,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F19*_xlfn.XLOOKUP($P19,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G19*_xlfn.XLOOKUP($P19,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP(X19,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0},3.0081267232798243,{"$f":"_xlfn.XLOOKUP(W19,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X19,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X19,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W19,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X19,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X19,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.0081267232798243,null,{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB17","v":4.1985943649939808E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC17","v":4.1985943649939808E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD17","v":4.3657204910655216E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE17","v":0},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF17","v":3.8356637384091091E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG17","v":4.2628560333969182E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH17","v":0.50511900871833149},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI17","v":3.8356637384091091E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ17","v":0.90170641126653139},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK17","v":3.8356637384091091E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL17","v":3.8356637384091091E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM17","v":4.2628560333969182E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN17","v":4.2629187333789328E-2},null,{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP17","v":3.8301386083177194E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ17","v":3.8301386083177194E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR17","v":3.8301386083177194E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS17","v":3.8301386083177194E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT17","v":3.8301386083177194E-2}]
[null,{"$f":"'Opex costs'!B18","v":"Other support costs"},{"$f":"_xlfn.XLOOKUP($B20,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B20,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":31.562924477847393},{"$f":"_xlfn.XLOOKUP($B20,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B20,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":32.704708636935329},{"$f":"_xlfn.XLOOKUP($B20,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B20,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":33.903216283630108},{"$f":"_xlfn.XLOOKUP($B20,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B20,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":36.351041645447509},{"$f":"_xlfn.XLOOKUP($B20,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B20,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":37.919085648417706},null,"Other support costs",{"$f":"C20*_xlfn.XLOOKUP($I20,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":25.250339582277917},{"$f":"D20*_xlfn.XLOOKUP($I20,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":26.163766909548265},{"$f":"E20*_xlfn.XLOOKUP($I20,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":27.122573026904089},{"$f":"F20*_xlfn.XLOOKUP($I20,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":29.08083331635801},{"$f":"G20*_xlfn.XLOOKUP($I20,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":30.335268518734168},null,"Other support costs",{"$f":"C20*_xlfn.XLOOKUP($P20,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":6.3125848955694792},{"$f":"D20*_xlfn.XLOOKUP($P20,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":6.5409417273870663},{"$f":"E20*_xlfn.XLOOKUP($P20,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":6.7806432567260222},{"$f":"F20*_xlfn.XLOOKUP($P20,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":7.2702083290895025},{"$f":"G20*_xlfn.XLOOKUP($P20,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":7.5838171296835419},null,"2025-26",{"$f":"'PTRM Data'!B18","v":"Load Control & Network Metering Devices"},{"$f":"_xlfn.XLOOKUP(X20,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0},0.32791113304929675,{"$f":"_xlfn.XLOOKUP(W20,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X20,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X20,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W20,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X20,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X20,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0.32791113304929675,null,{"$f":"'PTRM Data'!B18","v":"Load Control & Network Metering Devices"},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB18","v":4.5768212648250803E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC18","v":4.5768212648250803E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD18","v":4.7590028096986493E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE18","v":0},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF18","v":4.1811963330004708E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG18","v":4.6468718924617715E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH18","v":5.5062223672868164E-2},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI18","v":4.1811963330004708E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ18","v":9.8293588733468579E-2},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK18","v":4.1811963330004708E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL18","v":4.1811963330004708E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM18","v":4.6468718924617715E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN18","v":4.6469402407197935E-3},null,{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP18","v":4.1751734761357939E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ18","v":4.1751734761357939E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR18","v":4.1751734761357939E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS18","v":4.1751734761357939E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT18","v":4.1751734761357939E-3}]
[null,{"$f":"'Opex costs'!B19","v":"Corporate allocations"},{"$f":"_xlfn.XLOOKUP($B21,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B21,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B21,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B21,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B21,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B21,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B21,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B21,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B21,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B21,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},null,"Corporate allocations",{"$f":"C21*_xlfn.XLOOKUP($I21,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D21*_xlfn.XLOOKUP($I21,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E21*_xlfn.XLOOKUP($I21,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F21*_xlfn.XLOOKUP($I21,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G21*_xlfn.XLOOKUP($I21,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"Corporate allocations",{"$f":"C21*_xlfn.XLOOKUP($P21,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D21*_xlfn.XLOOKUP($P21,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E21*_xlfn.XLOOKUP($P21,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F21*_xlfn.XLOOKUP($P21,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G21*_xlfn.XLOOKUP($P21,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B19","v":"Communications - Pilot Wires"},{"$f":"_xlfn.XLOOKUP(X21,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},1.8201907505085573,{"$f":"_xlfn.XLOOKUP(W21,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X21,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X21,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W21,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X21,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X21,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},1.8201907505085573,null,{"$f":"'PTRM Data'!B19","v":"Communications - Pilot Wires"},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB19","v":3.655812922159566E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC19","v":3.655812922159566E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD19","v":3.8013334936196005E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE19","v":0},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF19","v":3.3398008573650315E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG19","v":3.7117670385433066E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH19","v":0.43981876760880034},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI19","v":3.3398008573650315E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ19","v":0},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK19","v":3.3398008573650315E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL19","v":3.3398008573650315E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM19","v":3.7117670385433066E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN19","v":3.7118216328633435E-2},null,{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP19","v":3.3349899991994697E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ19","v":3.3349899991994697E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR19","v":3.3349899991994697E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS19","v":3.3349899991994697E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT19","v":3.3349899991994697E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B20","v":"Streetlighting (Residual Rate 2 Assets)"},{"$f":"_xlfn.XLOOKUP(X22,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W22,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X22,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X22,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W22,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X22,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X22,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B20","v":"Streetlighting (Residual Rate 2 Assets)"},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB20","v":0},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC20","v":0},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD20","v":0},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE20","v":0},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF20","v":-1.3234277103946938E-5},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG20","v":0},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH20","v":0},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI20","v":-1.3234277103946938E-5},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ20","v":0},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK20","v":-1.3234277103946938E-5},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL20","v":-1.3234277103946938E-5},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM20","v":0},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN20","v":-1.4708444649150299E-5},null,{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP20","v":-1.3215213622982068E-5},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ20","v":-1.3215213622982068E-5},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR20","v":-1.3215213622982068E-5},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS20","v":-1.3215213622982068E-5},{"$f":"'Control panel'!$AA20/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT20","v":-1.3215213622982068E-5}]
[null,"EBSS",{"$f":"_xlfn.XLOOKUP($B23,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B23,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B23,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B23,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B23,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B23,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B23,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B23,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B23,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B23,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},null,"EBSS",{"$f":"C23*_xlfn.XLOOKUP($I23,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D23*_xlfn.XLOOKUP($I23,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E23*_xlfn.XLOOKUP($I23,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F23*_xlfn.XLOOKUP($I23,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G23*_xlfn.XLOOKUP($I23,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"EBSS",{"$f":"C23*_xlfn.XLOOKUP($P23,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D23*_xlfn.XLOOKUP($P23,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E23*_xlfn.XLOOKUP($P23,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F23*_xlfn.XLOOKUP($P23,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G23*_xlfn.XLOOKUP($P23,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B21","v":"Systems Buildings"},{"$f":"_xlfn.XLOOKUP(X23,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},1.1504284310816377,{"$f":"_xlfn.XLOOKUP(W23,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X23,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X23,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W23,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X23,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X23,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},1.1504284310816377,null,{"$f":"'PTRM Data'!B21","v":"Systems Buildings"},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB21","v":2.3106100957786591E-2},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC21","v":2.3106100957786591E-2},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD21","v":0},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE21","v":0},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF21","v":2.110878686417926E-2},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG21","v":2.3459751839189656E-2},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH21","v":0},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI21","v":2.110878686417926E-2},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ21","v":0},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK21","v":2.110878686417926E-2},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL21","v":2.110878686417926E-2},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM21","v":2.3459751839189656E-2},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN21","v":2.3460096895651067E-2},null,{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP21","v":2.1078380446555075E-2},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ21","v":2.1078380446555075E-2},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR21","v":2.1078380446555075E-2},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS21","v":2.1078380446555075E-2},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT21","v":2.1078380446555075E-2}]
[null,"CESS",{"$f":"_xlfn.XLOOKUP($B24,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B24,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B24,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B24,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B24,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B24,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B24,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B24,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B24,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B24,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},null,"CESS",{"$f":"C24*_xlfn.XLOOKUP($I24,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D24*_xlfn.XLOOKUP($I24,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E24*_xlfn.XLOOKUP($I24,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F24*_xlfn.XLOOKUP($I24,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G24*_xlfn.XLOOKUP($I24,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"CESS",{"$f":"C24*_xlfn.XLOOKUP($P24,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D24*_xlfn.XLOOKUP($P24,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E24*_xlfn.XLOOKUP($P24,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F24*_xlfn.XLOOKUP($P24,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G24*_xlfn.XLOOKUP($P24,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B22","v":"Systems Easements"},{"$f":"_xlfn.XLOOKUP(X24,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0.65394062916992435,{"$f":"_xlfn.XLOOKUP(W24,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X24,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X24,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W24,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X24,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X24,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0.65394062916992435,null,{"$f":"'PTRM Data'!B22","v":"Systems Easements"},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB22","v":1.5074792087625246E-2},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC22","v":1.5074792087625246E-2},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE22","v":4.253296288028717E-2},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF22","v":1.3771712232230273E-2},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI22","v":1.3771712232230273E-2},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK22","v":1.3771712232230273E-2},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL22","v":1.3771712232230273E-2},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN22","v":0},null,{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP22","v":1.3751874596072989E-2},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ22","v":1.3751874596072989E-2},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR22","v":1.3751874596072989E-2},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS22","v":1.3751874596072989E-2},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT22","v":1.3751874596072989E-2}]
[null,"Control period carryover",{"$f":"_xlfn.XLOOKUP($B25,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B25,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B25,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B25,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B25,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B25,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B25,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B25,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B25,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B25,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},null,"Control period carryover",{"$f":"C25*_xlfn.XLOOKUP($I25,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D25*_xlfn.XLOOKUP($I25,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E25*_xlfn.XLOOKUP($I25,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F25*_xlfn.XLOOKUP($I25,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G25*_xlfn.XLOOKUP($I25,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"Control period carryover",{"$f":"C25*_xlfn.XLOOKUP($P25,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D25*_xlfn.XLOOKUP($P25,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E25*_xlfn.XLOOKUP($P25,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F25*_xlfn.XLOOKUP($P25,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G25*_xlfn.XLOOKUP($P25,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B23","v":"System Land"},{"$f":"_xlfn.XLOOKUP(X25,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W25,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X25,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X25,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W25,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X25,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X25,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B23","v":"System Land"},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE23","v":6.8767470938873129E-2},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF23","v":2.2266161503348925E-2},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI23","v":2.2266161503348925E-2},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK23","v":2.2266161503348925E-2},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL23","v":2.2266161503348925E-2},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN23","v":0},null,{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP23","v":2.2234087930863938E-2},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ23","v":2.2234087930863938E-2},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR23","v":2.2234087930863938E-2},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS23","v":2.2234087930863938E-2},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT23","v":2.2234087930863938E-2}]
[null,"Shared asset decrements",{"$f":"_xlfn.XLOOKUP($B26,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B26,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B26,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B26,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B26,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B26,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B26,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B26,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B26,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B26,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},null,"Shared asset decrements",{"$f":"C26*_xlfn.XLOOKUP($I26,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D26*_xlfn.XLOOKUP($I26,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E26*_xlfn.XLOOKUP($I26,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F26*_xlfn.XLOOKUP($I26,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G26*_xlfn.XLOOKUP($I26,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"Shared asset decrements",{"$f":"C26*_xlfn.XLOOKUP($P26,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D26*_xlfn.XLOOKUP($P26,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E26*_xlfn.XLOOKUP($P26,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F26*_xlfn.XLOOKUP($P26,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G26*_xlfn.XLOOKUP($P26,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B24","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(X26,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},5.0068002495145866E-3,{"$f":"_xlfn.XLOOKUP(W26,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X26,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X26,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W26,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X26,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X26,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},5.0068002495145866E-3,null,{"$f":"'PTRM Data'!B24","v":"Control Centre - SCADA"},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB24","v":1.0056047722324206E-4},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC24","v":1.0056047722324206E-4},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD24","v":0},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE24","v":0},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF24","v":9.1867930662279548E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG24","v":1.0209960757973469E-4},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH24","v":0},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI24","v":9.1867930662279548E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ24","v":0},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK24","v":9.1867930662279548E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL24","v":9.1867930662279548E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM24","v":1.0209960757973469E-4},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN24","v":1.0210110930616147E-4},null,{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP24","v":9.1735598345696871E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ24","v":9.1735598345696871E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR24","v":9.1735598345696871E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS24","v":9.1735598345696871E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT24","v":9.1735598345696871E-5}]
[null,"DMIA",{"$f":"_xlfn.XLOOKUP($B27,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B27,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B27,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B27,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B27,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B27,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B27,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B27,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B27,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B27,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},null,"DMIA",{"$f":"C27*_xlfn.XLOOKUP($I27,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D27*_xlfn.XLOOKUP($I27,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E27*_xlfn.XLOOKUP($I27,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F27*_xlfn.XLOOKUP($I27,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G27*_xlfn.XLOOKUP($I27,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"DMIA",{"$f":"C27*_xlfn.XLOOKUP($P27,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D27*_xlfn.XLOOKUP($P27,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E27*_xlfn.XLOOKUP($P27,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F27*_xlfn.XLOOKUP($P27,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G27*_xlfn.XLOOKUP($P27,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},null,"2025-26",{"$f":"'PTRM Data'!B25","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(X27,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W27,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X27,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X27,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W27,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X27,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X27,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B25","v":"Motor Vehicles"},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB25","v":0},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC25","v":0},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD25","v":0},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE25","v":0},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF25","v":7.5209053497610747E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG25","v":0},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH25","v":0},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI25","v":7.5209053497610747E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ25","v":0},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK25","v":7.5209053497610747E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL25","v":7.5209053497610747E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM25","v":0},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN25","v":0},null,{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP25","v":7.5100717670237892E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ25","v":7.5100717670237892E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR25","v":7.5100717670237892E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS25","v":7.5100717670237892E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT25","v":7.5100717670237892E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B26","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(X28,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W28,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X28,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X28,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W28,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X28,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X28,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B26","v":"Plant & Equipment"},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF26","v":1.321635404229235E-3},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI26","v":1.321635404229235E-3},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK26","v":1.321635404229235E-3},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL26","v":1.321635404229235E-3},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN26","v":0},null,{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP26","v":1.3197316378827143E-3},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ26","v":1.3197316378827143E-3},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR26","v":1.3197316378827143E-3},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS26","v":1.3197316378827143E-3},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT26","v":1.3197316378827143E-3}]
[null,"Total",{"$f":"SUM(C9:C27)","v":116.81514469223035},{"$f":"SUM(D9:D27)","v":121.04091540130281},125.47662110600257,134.53608180403455,140.3394504753789,null,"Total",{"$f":"SUM(J9:J27)","v":66.105088463805885},{"$f":"SUM(K9:K27)","v":68.496430333791807},71.006573336063752,76.133275464076519,79.417371891967306,null,"Total",{"$f":"SUM(Q9:Q27)","v":50.710056228424463},{"$f":"SUM(R9:R27)","v":52.544485067510998},54.470047769938823,58.402806339958033,60.922078583411619,null,"2025-26",{"$f":"'PTRM Data'!B27","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(X29,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W29,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X29,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X29,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W29,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X29,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X29,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B27","v":"Buildings"},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF27","v":1.8520738824597677E-2},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI27","v":1.8520738824597677E-2},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK27","v":1.8520738824597677E-2},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL27","v":1.8520738824597677E-2},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN27","v":0},null,{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP27","v":1.8494060393334306E-2},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ27","v":1.8494060393334306E-2},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR27","v":1.8494060393334306E-2},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS27","v":1.8494060393334306E-2},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT27","v":1.8494060393334306E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B28","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(X30,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W30,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X30,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X30,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W30,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X30,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X30,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B28","v":"Office Equipment & Furniture"},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF28","v":-9.1100994235824022E-4},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI28","v":-9.1100994235824022E-4},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK28","v":-9.1100994235824022E-4},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL28","v":-9.1100994235824022E-4},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN28","v":0},null,{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP28","v":-9.0969766662466237E-4},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ28","v":-9.0969766662466237E-4},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR28","v":-9.0969766662466237E-4},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS28","v":-9.0969766662466237E-4},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT28","v":-9.0969766662466237E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B29","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(X31,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W31,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X31,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X31,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W31,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X31,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X31,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B29","v":"Initial Leases (10 yr life)"},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF29","v":2.8522234502671127E-3},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI29","v":2.8522234502671127E-3},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK29","v":2.8522234502671127E-3},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL29","v":2.8522234502671127E-3},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN29","v":0},null,{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP29","v":2.8481149291121862E-3},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ29","v":2.8481149291121862E-3},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR29","v":2.8481149291121862E-3},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS29","v":2.8481149291121862E-3},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT29","v":2.8481149291121862E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B30","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(X32,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W32,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X32,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X32,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W32,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X32,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X32,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B30","v":"Lease Extensions (5yr Life)"},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN30","v":0},null,{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B31","v":"Land"},{"$f":"_xlfn.XLOOKUP(X33,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W33,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X33,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X33,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W33,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X33,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X33,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B31","v":"Land"},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF31","v":1.2381386888693398E-2},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI31","v":1.2381386888693398E-2},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK31","v":1.2381386888693398E-2},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL31","v":1.2381386888693398E-2},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN31","v":0},null,{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP31","v":1.2363551964169947E-2},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ31","v":1.2363551964169947E-2},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR31","v":1.2363551964169947E-2},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS31","v":1.2363551964169947E-2},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT31","v":1.2363551964169947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B32","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(X34,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W34,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X34,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X34,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W34,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X34,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X34,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B32","v":"In-house software"},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF32","v":9.115077393245314E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI32","v":9.115077393245314E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK32","v":9.115077393245314E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL32","v":9.115077393245314E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN32","v":0},null,{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP32","v":9.1019474653305024E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ32","v":9.1019474653305024E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR32","v":9.1019474653305024E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS32","v":9.1019474653305024E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT32","v":9.1019474653305024E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B33","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(X35,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W35,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X35,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X35,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W35,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X35,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X35,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B33","v":"IT Systems"},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF33","v":3.7371988059106887E-4},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI33","v":3.7371988059106887E-4},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK33","v":3.7371988059106887E-4},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL33","v":3.7371988059106887E-4},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN33","v":0},null,{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP33","v":3.7318155108701781E-4},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ33","v":3.7318155108701781E-4},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR33","v":3.7318155108701781E-4},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS33","v":3.7318155108701781E-4},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT33","v":3.7318155108701781E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B34","v":"Legacy ICT"},{"$f":"_xlfn.XLOOKUP(X36,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W36,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X36,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X36,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W36,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X36,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X36,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B34","v":"Legacy ICT"},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF34","v":4.7425597147593796E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI34","v":4.7425597147593796E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK34","v":4.7425597147593796E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL34","v":4.7425597147593796E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN34","v":0},null,{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP34","v":4.7357282349485092E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ34","v":4.7357282349485092E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR34","v":4.7357282349485092E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS34","v":4.7357282349485092E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT34","v":4.7357282349485092E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B35","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(X37,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W37,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X37,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X37,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W37,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X37,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X37,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B35","v":"Buildings - capital works"},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF35","v":8.2708193950533498E-3},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI35","v":8.2708193950533498E-3},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK35","v":8.2708193950533498E-3},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL35","v":8.2708193950533498E-3},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN35","v":0},null,{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP35","v":8.2589055891942858E-3},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ35","v":8.2589055891942858E-3},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR35","v":8.2589055891942858E-3},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS35","v":8.2589055891942858E-3},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT35","v":8.2589055891942858E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B36","v":"Equity raising costs"},{"$f":"_xlfn.XLOOKUP(X38,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W38,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X38,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X38,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W38,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X38,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X38,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0,null,{"$f":"'PTRM Data'!B36","v":"Equity raising costs"},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AB$7:AB$36)*'Control panel'!AB36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AC$7:AC$36)*'Control panel'!AC36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AD$7:AD$36)*'Control panel'!AD36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AE$7:AE$36)*'Control panel'!AE36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AF$7:AF$36)*'Control panel'!AF36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AG$7:AG$36)*'Control panel'!AG36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AH$7:AH$36)*'Control panel'!AH36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AI$7:AI$36)*'Control panel'!AI36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AJ$7:AJ$36)*'Control panel'!AJ36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AK$7:AK$36)*'Control panel'!AK36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AL$7:AL$36)*'Control panel'!AL36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AM$7:AM$36)*'Control panel'!AM36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AN$7:AN$36)*'Control panel'!AN36","v":0},null,{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AP$7:AP$36)*'Control panel'!AP36","v":1.4404625817593998E-3},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AQ$7:AQ$36)*'Control panel'!AQ36","v":1.4404625817593998E-3},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AR$7:AR$36)*'Control panel'!AR36","v":1.4404625817593998E-3},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AS$7:AS$36)*'Control panel'!AS36","v":1.4404625817593998E-3},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$36,'Control panel'!AT$7:AT$36)*'Control panel'!AT36","v":1.4404625817593998E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B7","v":"OH Sub-transmission lines"},{"$f":"_xlfn.XLOOKUP(X39,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},2.7969754999500509,{"$f":"_xlfn.XLOOKUP(W39,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X39,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X39,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W39,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X39,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X39,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},2.7969754999500509]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B8","v":"UG Sub-transmission cables"},{"$f":"_xlfn.XLOOKUP(X40,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},3.1117960303760022,{"$f":"_xlfn.XLOOKUP(W40,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X40,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X40,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W40,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X40,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X40,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.1117960303760022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B9","v":"OH Distribution Lines"},{"$f":"_xlfn.XLOOKUP(X41,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},11.319011340431667,{"$f":"_xlfn.XLOOKUP(W41,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X41,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X41,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":6.2405485202423314},{"$f":"_xlfn.XLOOKUP(W41,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X41,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X41,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":47.9462978709184},65.5058577315924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B10","v":"UG Distribution Cables"},{"$f":"_xlfn.XLOOKUP(X42,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},9.834827486757316,{"$f":"_xlfn.XLOOKUP(W42,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X42,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X42,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":-1.3371221683116623},{"$f":"_xlfn.XLOOKUP(W42,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X42,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X42,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":40.83103641472136},49.328741733167014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP(X43,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},2.0348302001518777,{"$f":"_xlfn.XLOOKUP(W43,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X43,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X43,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":2.0847614975624325},{"$f":"_xlfn.XLOOKUP(W43,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X43,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X43,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":8.7508800000254148},12.870471697739724]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP(X44,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},2.9606576188499734,{"$f":"_xlfn.XLOOKUP(W44,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X44,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X44,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W44,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X44,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X44,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},2.9606576188499734]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP(X45,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},2.1337618903886884,{"$f":"_xlfn.XLOOKUP(W45,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X45,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X45,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W45,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X45,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X45,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},2.1337618903886884]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP(X46,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},0.71287421529412109,{"$f":"_xlfn.XLOOKUP(W46,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X46,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X46,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0.31142288490411496},{"$f":"_xlfn.XLOOKUP(W46,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X46,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X46,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":3.0876612917743449},4.1119583919725811]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP(X47,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},3.9111465651152799,{"$f":"_xlfn.XLOOKUP(W47,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X47,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X47,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W47,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X47,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X47,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.9111465651152799]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(X48,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.19999999999999996},6.5110200339037325,{"$f":"_xlfn.XLOOKUP(W48,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X48,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X48,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":7.5038628572266415},{"$f":"_xlfn.XLOOKUP(W48,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X48,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X48,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":27.049112713716511},41.06399560484688]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP(X49,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0},3.1169452658575443,{"$f":"_xlfn.XLOOKUP(W49,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X49,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X49,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W49,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X49,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X49,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.1169452658575443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B18","v":"Load Control & Network Metering Devices"},{"$f":"_xlfn.XLOOKUP(X50,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0},0.33977327014521264,{"$f":"_xlfn.XLOOKUP(W50,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X50,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X50,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W50,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X50,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X50,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0.33977327014521264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B19","v":"Communications - Pilot Wires"},{"$f":"_xlfn.XLOOKUP(X51,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},1.8860358836776236,{"$f":"_xlfn.XLOOKUP(W51,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X51,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X51,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W51,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X51,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X51,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},1.8860358836776236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B20","v":"Streetlighting (Residual Rate 2 Assets)"},{"$f":"_xlfn.XLOOKUP(X52,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W52,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X52,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X52,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W52,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X52,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X52,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B21","v":"Systems Buildings"},{"$f":"_xlfn.XLOOKUP(X53,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},1.1920450106763236,{"$f":"_xlfn.XLOOKUP(W53,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X53,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X53,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W53,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X53,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X53,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},1.1920450106763236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B22","v":"Systems Easements"},{"$f":"_xlfn.XLOOKUP(X54,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0.67759683542211335,{"$f":"_xlfn.XLOOKUP(W54,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X54,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X54,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W54,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X54,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X54,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0.67759683542211335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B23","v":"System Land"},{"$f":"_xlfn.XLOOKUP(X55,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W55,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X55,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X55,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W55,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X55,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X55,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B24","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(X56,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},5.1879205134693906E-3,{"$f":"_xlfn.XLOOKUP(W56,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X56,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X56,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W56,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X56,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X56,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},5.1879205134693906E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B25","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(X57,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W57,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X57,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X57,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W57,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X57,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X57,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B26","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(X58,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W58,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X58,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X58,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W58,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X58,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X58,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B27","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(X59,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W59,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X59,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X59,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W59,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X59,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X59,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B28","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(X60,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W60,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X60,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X60,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W60,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X60,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X60,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B29","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(X61,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W61,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X61,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X61,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W61,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X61,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X61,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B30","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(X62,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W62,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X62,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X62,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W62,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X62,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X62,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B31","v":"Land"},{"$f":"_xlfn.XLOOKUP(X63,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W63,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X63,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X63,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W63,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X63,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X63,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B32","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(X64,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W64,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X64,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X64,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W64,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X64,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X64,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B33","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(X65,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W65,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X65,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X65,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W65,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X65,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X65,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B34","v":"Legacy ICT"},{"$f":"_xlfn.XLOOKUP(X66,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W66,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X66,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X66,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W66,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X66,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X66,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B35","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(X67,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W67,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X67,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X67,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W67,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X67,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X67,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B36","v":"Equity raising costs"},{"$f":"_xlfn.XLOOKUP(X68,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W68,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X68,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X68,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W68,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X68,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X68,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B7","v":"OH Sub-transmission lines"},{"$f":"_xlfn.XLOOKUP(X69,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},2.8994743957977964,{"$f":"_xlfn.XLOOKUP(W69,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X69,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X69,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W69,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X69,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X69,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},2.8994743957977964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B8","v":"UG Sub-transmission cables"},{"$f":"_xlfn.XLOOKUP(X70,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},3.2258319442489101,{"$f":"_xlfn.XLOOKUP(W70,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X70,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X70,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W70,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X70,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X70,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.2258319442489101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B9","v":"OH Distribution Lines"},{"$f":"_xlfn.XLOOKUP(X71,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},11.733811600392139,{"$f":"_xlfn.XLOOKUP(W71,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X71,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X71,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":6.8286223431392763},{"$f":"_xlfn.XLOOKUP(W71,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X71,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X71,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":51.44301652090666},70.00545046443807]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B10","v":"UG Distribution Cables"},{"$f":"_xlfn.XLOOKUP(X72,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},10.195237850832255,{"$f":"_xlfn.XLOOKUP(W72,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X72,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X72,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":-0.98649165679733741},{"$f":"_xlfn.XLOOKUP(W72,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X72,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X72,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":43.006499340560644},52.21524553459556]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP(X73,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},2.1093992654715192,{"$f":"_xlfn.XLOOKUP(W73,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X73,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X73,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":2.2664711277692611},{"$f":"_xlfn.XLOOKUP(W73,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X73,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X73,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":9.5356055956314787},13.911475988872258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP(X74,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},{"$f":"SUMPRODUCT(_xlfn.XLOOKUP(W74,$AZ$9:$AZ$13,$BA$9:$BS$13),_xlfn.XLOOKUP(X74,$AE$9:$AE$38,$AF$9:$AX$38))","v":3.0691548641496751},{"$f":"_xlfn.XLOOKUP(W74,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X74,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X74,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W74,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X74,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X74,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},{"$f":"SUM(Z74:AB74)","v":3.0691548641496751}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP(X75,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},2.2119564393830373,{"$f":"_xlfn.XLOOKUP(W75,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X75,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X75,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W75,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X75,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X75,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},2.2119564393830373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP(X76,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},0.73899844124721936,{"$f":"_xlfn.XLOOKUP(W76,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X76,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X76,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0.33910244974341475},{"$f":"_xlfn.XLOOKUP(W76,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X76,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X76,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":3.3935701961433571},4.4716710871339913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP(X77,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},4.0544757449490598,{"$f":"_xlfn.XLOOKUP(W77,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X77,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X77,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W77,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X77,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X77,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},4.0544757449490598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(X78,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.19999999999999996},6.7496250428963398,{"$f":"_xlfn.XLOOKUP(W78,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X78,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X78,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":8.0211595930653079},{"$f":"_xlfn.XLOOKUP(W78,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X78,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X78,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":28.511297093010324},43.282081728971974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP(X79,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0},3.2311698803291269,{"$f":"_xlfn.XLOOKUP(W79,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X79,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X79,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W79,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X79,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X79,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.2311698803291269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B18","v":"Load Control & Network Metering Devices"},{"$f":"_xlfn.XLOOKUP(X80,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0},0.35222471458192078,{"$f":"_xlfn.XLOOKUP(W80,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X80,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X80,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W80,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X80,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X80,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0.35222471458192078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B19","v":"Communications - Pilot Wires"},{"$f":"_xlfn.XLOOKUP(X81,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},1.955152182912149,{"$f":"_xlfn.XLOOKUP(W81,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X81,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X81,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W81,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X81,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X81,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},1.955152182912149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B20","v":"Streetlighting (Residual Rate 2 Assets)"},{"$f":"_xlfn.XLOOKUP(X82,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W82,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X82,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X82,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W82,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X82,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X82,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B21","v":"Systems Buildings"},{"$f":"_xlfn.XLOOKUP(X83,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},1.2357290892094819,{"$f":"_xlfn.XLOOKUP(W83,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X83,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X83,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W83,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X83,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X83,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},1.2357290892094819]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B22","v":"Systems Easements"},{"$f":"_xlfn.XLOOKUP(X84,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0.70242827476147585,{"$f":"_xlfn.XLOOKUP(W84,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X84,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X84,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W84,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X84,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X84,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0.70242827476147585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B23","v":"System Land"},{"$f":"_xlfn.XLOOKUP(X85,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W85,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X85,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X85,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W85,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X85,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X85,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B24","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(X86,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},5.3780387767098006E-3,{"$f":"_xlfn.XLOOKUP(W86,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X86,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X86,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W86,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X86,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X86,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},5.3780387767098006E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B25","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(X87,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W87,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X87,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X87,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W87,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X87,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X87,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B26","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(X88,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W88,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X88,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X88,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W88,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X88,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X88,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B27","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(X89,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W89,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X89,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X89,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W89,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X89,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X89,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B28","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(X90,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W90,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X90,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X90,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W90,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X90,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X90,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B29","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(X91,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W91,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X91,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X91,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W91,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X91,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X91,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B30","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(X92,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W92,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X92,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X92,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W92,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X92,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X92,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B31","v":"Land"},{"$f":"_xlfn.XLOOKUP(X93,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W93,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X93,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X93,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W93,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X93,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X93,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B32","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(X94,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W94,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X94,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X94,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W94,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X94,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X94,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B33","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(X95,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W95,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X95,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X95,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W95,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X95,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X95,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B34","v":"Legacy ICT"},{"$f":"_xlfn.XLOOKUP(X96,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W96,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X96,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X96,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W96,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X96,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X96,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B35","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(X97,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W97,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X97,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X97,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W97,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X97,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X97,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B36","v":"Equity raising costs"},{"$f":"_xlfn.XLOOKUP(X98,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W98,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X98,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X98,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W98,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X98,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X98,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B7","v":"OH Sub-transmission lines"},{"$f":"_xlfn.XLOOKUP(X99,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},3.1088175714598925,{"$f":"_xlfn.XLOOKUP(W99,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X99,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X99,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W99,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X99,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X99,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.1088175714598925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B8","v":"UG Sub-transmission cables"},{"$f":"_xlfn.XLOOKUP(X100,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},3.4587382614559252,{"$f":"_xlfn.XLOOKUP(W100,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X100,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X100,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W100,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X100,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X100,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.4587382614559252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B9","v":"OH Distribution Lines"},{"$f":"_xlfn.XLOOKUP(X101,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},12.580997347783764,{"$f":"_xlfn.XLOOKUP(W101,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X101,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X101,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":7.4445852510675046},{"$f":"_xlfn.XLOOKUP(W101,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X101,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X101,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":57.336451119496829},77.362033718348101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B10","v":"UG Distribution Cables"},{"$f":"_xlfn.XLOOKUP(X102,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},10.931337976916096,{"$f":"_xlfn.XLOOKUP(W102,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X102,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X102,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":-0.64494895105268668},{"$f":"_xlfn.XLOOKUP(W102,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X102,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X102,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":47.208716605443286},57.495105631306693]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP(X103,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},2.2616987103685307,{"$f":"_xlfn.XLOOKUP(W103,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X103,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X103,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":2.4569298687446066},{"$f":"_xlfn.XLOOKUP(W103,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X103,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X103,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":10.783896198936141},15.502524778049278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP(X104,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},3.2907490354212148,{"$f":"_xlfn.XLOOKUP(W104,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X104,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X104,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W104,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X104,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X104,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.2907490354212148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP(X105,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},2.3716605520035099,{"$f":"_xlfn.XLOOKUP(W105,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X105,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X105,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W105,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X105,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X105,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},2.3716605520035099]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP(X106,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},0.7923544152555585,{"$f":"_xlfn.XLOOKUP(W106,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X106,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X106,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0.36932238159989339},{"$f":"_xlfn.XLOOKUP(W106,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X106,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X106,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":3.8686292617900038},5.030306058645456]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP(X107,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},4.3472104658773461,{"$f":"_xlfn.XLOOKUP(W107,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X107,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X107,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W107,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X107,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X107,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},4.3472104658773461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(X108,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.19999999999999996},7.2369505881938512,{"$f":"_xlfn.XLOOKUP(W108,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X108,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X108,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":8.551635839454109},{"$f":"_xlfn.XLOOKUP(W108,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X108,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X108,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":31.237521019409627},47.026107447057583]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP(X109,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0},3.4644615985909453,{"$f":"_xlfn.XLOOKUP(W109,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X109,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X109,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W109,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X109,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X109,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.4644615985909453]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B18","v":"Load Control & Network Metering Devices"},{"$f":"_xlfn.XLOOKUP(X110,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0},0.3776554755516055,{"$f":"_xlfn.XLOOKUP(W110,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X110,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X110,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W110,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X110,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X110,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0.3776554755516055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B19","v":"Communications - Pilot Wires"},{"$f":"_xlfn.XLOOKUP(X111,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},2.0963149286383063,{"$f":"_xlfn.XLOOKUP(W111,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X111,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X111,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W111,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X111,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X111,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},2.0963149286383063]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B20","v":"Streetlighting (Residual Rate 2 Assets)"},{"$f":"_xlfn.XLOOKUP(X112,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W112,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X112,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X112,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W112,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X112,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X112,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B21","v":"Systems Buildings"},{"$f":"_xlfn.XLOOKUP(X113,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},1.3249492086104546,{"$f":"_xlfn.XLOOKUP(W113,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X113,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X113,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W113,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X113,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X113,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},1.3249492086104546]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B22","v":"Systems Easements"},{"$f":"_xlfn.XLOOKUP(X114,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0.75314386856928195,{"$f":"_xlfn.XLOOKUP(W114,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X114,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X114,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W114,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X114,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X114,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0.75314386856928195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B23","v":"System Land"},{"$f":"_xlfn.XLOOKUP(X115,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W115,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X115,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X115,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W115,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X115,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X115,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B24","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(X116,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},5.7663352617493046E-3,{"$f":"_xlfn.XLOOKUP(W116,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X116,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X116,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W116,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X116,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X116,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},5.7663352617493046E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B25","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(X117,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W117,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X117,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X117,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W117,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X117,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X117,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B26","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(X118,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W118,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X118,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X118,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W118,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X118,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X118,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B27","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(X119,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W119,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X119,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X119,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W119,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X119,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X119,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B28","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(X120,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W120,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X120,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X120,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W120,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X120,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X120,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B29","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(X121,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W121,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X121,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X121,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W121,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X121,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X121,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B30","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(X122,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W122,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X122,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X122,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W122,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X122,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X122,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B31","v":"Land"},{"$f":"_xlfn.XLOOKUP(X123,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W123,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X123,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X123,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W123,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X123,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X123,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B32","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(X124,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W124,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X124,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X124,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W124,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X124,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X124,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B33","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(X125,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W125,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X125,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X125,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W125,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X125,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X125,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B34","v":"Legacy ICT"},{"$f":"_xlfn.XLOOKUP(X126,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W126,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X126,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X126,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W126,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X126,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X126,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B35","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(X127,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W127,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X127,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X127,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W127,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X127,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X127,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B36","v":"Equity raising costs"},{"$f":"_xlfn.XLOOKUP(X128,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W128,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X128,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X128,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W128,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X128,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X128,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B7","v":"OH Sub-transmission lines"},{"$f":"_xlfn.XLOOKUP(X129,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},3.2429199940755193,{"$f":"_xlfn.XLOOKUP(W129,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X129,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X129,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W129,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X129,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X129,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.2429199940755193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B8","v":"UG Sub-transmission cables"},{"$f":"_xlfn.XLOOKUP(X130,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},3.6079349156155933,{"$f":"_xlfn.XLOOKUP(W130,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X130,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X130,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W130,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X130,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X130,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.6079349156155933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B9","v":"OH Distribution Lines"},{"$f":"_xlfn.XLOOKUP(X131,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},13.123693142721098,{"$f":"_xlfn.XLOOKUP(W131,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X131,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X131,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":8.0836067258465754},{"$f":"_xlfn.XLOOKUP(W131,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X131,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X131,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":61.545980480646911},82.753280349214577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B10","v":"UG Distribution Cables"},{"$f":"_xlfn.XLOOKUP(X132,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},11.402873816970635,{"$f":"_xlfn.XLOOKUP(W132,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X132,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X132,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":-0.30023425220171873},{"$f":"_xlfn.XLOOKUP(W132,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X132,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X132,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":49.952537309093536},61.05517687386245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP(X133,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},2.3592596863072477,{"$f":"_xlfn.XLOOKUP(W133,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X133,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X133,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":2.6561702196153867},{"$f":"_xlfn.XLOOKUP(W133,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X133,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X133,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":11.735357007835994},16.750786913758628]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP(X134,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},3.4326992810455637,{"$f":"_xlfn.XLOOKUP(W134,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X134,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X134,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W134,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X134,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X134,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.4326992810455637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP(X135,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},2.4739648584914047,{"$f":"_xlfn.XLOOKUP(W135,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X135,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X135,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W135,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X135,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X135,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},2.4739648584914047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP(X136,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.75},0.82653353455526735,{"$f":"_xlfn.XLOOKUP(W136,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X136,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X136,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0.4022898896135001},{"$f":"_xlfn.XLOOKUP(W136,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X136,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X136,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":4.2356555169551502},5.4644789411239181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP(X137,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},4.5347323907551704,{"$f":"_xlfn.XLOOKUP(W137,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X137,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X137,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W137,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X137,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X137,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},4.5347323907551704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(X138,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0.19999999999999996},{"$f":"SUMPRODUCT(_xlfn.XLOOKUP(W138,$AZ$9:$AZ$13,$BA$9:$BS$13),_xlfn.XLOOKUP(X138,$AE$9:$AE$38,$AF$9:$AX$38))","v":7.5491247778715813},{"$f":"_xlfn.XLOOKUP(W138,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X138,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X138,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":9.0936443503974722},{"$f":"_xlfn.XLOOKUP(W138,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X138,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X138,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":32.980532688736609},{"$f":"SUM(Z138:AB138)","v":49.623301817005661}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP(X139,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0},3.6139051354825873,{"$f":"_xlfn.XLOOKUP(W139,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X139,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X139,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W139,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X139,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X139,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},3.6139051354825873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B18","v":"Load Control & Network Metering Devices"},{"$f":"_xlfn.XLOOKUP(X140,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":0},0.39394607897924383,{"$f":"_xlfn.XLOOKUP(W140,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X140,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X140,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W140,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X140,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X140,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0.39394607897924383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B19","v":"Communications - Pilot Wires"},{"$f":"_xlfn.XLOOKUP(X141,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},2.1867418848793214,{"$f":"_xlfn.XLOOKUP(W141,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X141,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X141,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W141,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X141,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X141,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},2.1867418848793214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B20","v":"Streetlighting (Residual Rate 2 Assets)"},{"$f":"_xlfn.XLOOKUP(X142,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W142,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X142,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X142,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W142,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X142,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X142,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B21","v":"Systems Buildings"},{"$f":"_xlfn.XLOOKUP(X143,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},1.3821024170677401,{"$f":"_xlfn.XLOOKUP(W143,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X143,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X143,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W143,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X143,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X143,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},1.3821024170677401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B22","v":"Systems Easements"},{"$f":"_xlfn.XLOOKUP(X144,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0.78563159582624587,{"$f":"_xlfn.XLOOKUP(W144,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X144,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X144,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W144,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X144,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X144,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0.78563159582624587]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B23","v":"System Land"},{"$f":"_xlfn.XLOOKUP(X145,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W145,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X145,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X145,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W145,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X145,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X145,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B24","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(X146,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},6.0150727673892283E-3,{"$f":"_xlfn.XLOOKUP(W146,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X146,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X146,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W146,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X146,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X146,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},6.0150727673892283E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B25","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(X147,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W147,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X147,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X147,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W147,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X147,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X147,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B26","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(X148,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W148,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X148,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X148,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W148,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X148,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X148,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B27","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(X149,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W149,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X149,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X149,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W149,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X149,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X149,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B28","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(X150,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W150,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X150,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X150,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W150,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X150,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X150,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B29","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(X151,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W151,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X151,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X151,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W151,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X151,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X151,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B30","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(X152,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W152,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X152,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X152,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W152,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X152,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X152,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B31","v":"Land"},{"$f":"_xlfn.XLOOKUP(X153,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W153,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X153,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X153,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W153,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X153,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X153,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B32","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(X154,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W154,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X154,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X154,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W154,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X154,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X154,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B33","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(X155,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W155,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X155,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X155,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W155,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X155,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X155,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B34","v":"Legacy ICT"},{"$f":"_xlfn.XLOOKUP(X156,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W156,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X156,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X156,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W156,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X156,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X156,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B35","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(X157,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W157,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X157,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X157,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W157,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X157,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X157,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B36","v":"Equity raising costs"},{"$f":"_xlfn.XLOOKUP(X158,'Control panel'!$L$7:$L$36,'Control panel'!$P$7:$P$36)","v":1},0,{"$f":"_xlfn.XLOOKUP(W158,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X158,'BBM Costs'!$P$7:$P$36,'BBM Costs'!$Q$7:$U$36))*_xlfn.XLOOKUP(X158,'Control panel'!$L$7:$L$36,'Control panel'!$M$7:$M$36)","v":0},{"$f":"_xlfn.XLOOKUP(W158,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X158,'BBM Costs'!$W$7:$W$36,'BBM Costs'!$X$7:$AB$36))*_xlfn.XLOOKUP(X158,'Control panel'!$S$7:$S$36,'Control panel'!$T$7:$T$36)","v":0},0]

{"sheet":"PTRM Revenue data","index":4,"n_rows":24,"n_cols":21,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,"PTRM Revenue Data"]
[]
[null,"Smoothed building Block Components",null,null,null,null,null,null,"Forecast inflation",null,null,null,null,null,null,"Other PTRM Components "]
[]
[null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,"Return on Capital",{"$f":"C17*C$24","v":886.87485275404333},{"$f":"D17*D$24","v":928.55347746155292},974.94137014642513,1060.4651099791602,1121.48242477191,null,"Forecast inflation ",{"$f":"'X-factors'!G10","v":2.8497022352319323E-2},{"$f":"'X-factors'!H10","v":2.8497022352319323E-2},{"$f":"'X-factors'!I10","v":2.8497022352319323E-2},{"$f":"'X-factors'!J10","v":2.8497022352319323E-2},{"$f":"'X-factors'!K10","v":2.8497022352319323E-2},null,"EBSS",{"$f":"'PTRM Input'!G345","v":0},{"$f":"'PTRM Input'!H345","v":0},{"$f":"'PTRM Input'!I345","v":0},{"$f":"'PTRM Input'!J345","v":0},{"$f":"'PTRM Input'!K345","v":0}]
[null,"Return of Capital (regulatory depreciation)",{"$f":"C18*C$24","v":175.73342765357737},204.88667020207595,240.01280456856168,276.4636556239048,294.50147454879072,null,"Inflation index",{"$f":"1+J7","v":1.0284970223523193},{"$f":"1+K7","v":1.0284970223523193},1.0284970223523193,1.0284970223523193,1.0284970223523193,null,"CESS",{"$f":"'PTRM Input'!G346","v":-12.995923493464389},{"$f":"'PTRM Input'!H346","v":-12.995923493464389},{"$f":"'PTRM Input'!I346","v":-12.995923493464389},{"$f":"'PTRM Input'!J346","v":-12.995923493464389},{"$f":"'PTRM Input'!K346","v":-12.995923493464389}]
[null,"Operating Expenditure",499.95918140311471,518.55586332565315,538.05343241892945,577.80376787287935,603.28075954194321,null,null,null,null,null,null,null,null,"Control period carryover",{"$f":"'PTRM Input'!G347","v":0},{"$f":"'PTRM Input'!H347","v":0},{"$f":"'PTRM Input'!I347","v":0},{"$f":"'PTRM Input'!J347","v":0},{"$f":"'PTRM Input'!K347","v":0}]
[null,"Revenue Adjustments",-12.632767501595552,-13.152113336600992,-13.667541312503866,-14.679548074677902,-15.346623232422298,null,null,null,null,null,null,null,null,"Shared asset decrements",{"$f":"'PTRM Input'!G348","v":0},{"$f":"'PTRM Input'!H348","v":0},{"$f":"'PTRM Input'!I348","v":0},{"$f":"'PTRM Input'!J348","v":0},{"$f":"'PTRM Input'!K348","v":0}]
[null,"Net Tax Allowance",13.579384237747254,16.630420401010042,21.564623270655424,30.122717911667937,30.89142693077849,null,null,null,null,null,null,null,null,"DMIA",{"$f":"'PTRM Input'!G349","v":1.453968932511388},{"$f":"'PTRM Input'!H349","v":1.4723917182084778},{"$f":"'PTRM Input'!I349","v":1.4982718177522174},{"$f":"'PTRM Input'!J349","v":1.5212886450643706},{"$f":"'PTRM Input'!K349","v":1.5308449474227246}]
[null,"Total validation",{"$f":"SUM(C7:C11)","v":1563.5140785468873},{"$f":"SUM(D7:D11)","v":1655.4743180536914},1760.9046890920679,1930.1757033129343,2034.8094625610001]
[]
[null,"Unsmoothed building block components"]
[]
[null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,"Return on Capital",{"$f":"'X-factors'!G30","v":922.83623994861068},{"$f":"'X-factors'!H30","v":953.12257910559379},{"$f":"'X-factors'!I30","v":988.43234093812453},{"$f":"'X-factors'!J30","v":1027.6850346236931},{"$f":"'X-factors'!K30","v":1068.3964717763413}]
[null,"Return of Capital (regulatory depreciation)",{"$f":"'X-factors'!G31","v":182.85914309725496},{"$f":"'X-factors'!H31","v":210.30787807850902},{"$f":"'X-factors'!I31","v":243.33403580894077},{"$f":"'X-factors'!J31","v":267.91787756942682},{"$f":"'X-factors'!K31","v":280.56109430769828}]
[null,"Operating Expenditure",{"$f":"'X-factors'!G32","v":520.23174370216384},{"$f":"'X-factors'!H32","v":532.2766150361424},{"$f":"'X-factors'!I32","v":545.49886797373324},{"$f":"'X-factors'!J32","v":559.94325471378261},{"$f":"'X-factors'!K32","v":574.72415148748519}]
[null,"Revenue Adjustments",{"$f":"'X-factors'!G33","v":-13.145006451716977},{"$f":"'X-factors'!H33","v":-13.500112258843222},{"$f":"'X-factors'!I33","v":-13.856668993703446},{"$f":"'X-factors'!J33","v":-14.225788033405447},{"$f":"'X-factors'!K33","v":-14.620182851760275}]
[null,"Net Tax Allowance",{"$f":"'X-factors'!G34","v":14.130007014930523},{"$f":"'X-factors'!H34","v":17.070453742258785},{"$f":"'X-factors'!I34","v":21.863028602080348},{"$f":"'X-factors'!J34","v":29.191593489219606},{"$f":"'X-factors'!K34","v":29.429165194178488}]
[null,"Total unsmoothed",{"$f":"SUM(C17:C21)","v":1626.912127311243},{"$f":"SUM(D17:D21)","v":1699.2774137036606},1785.2716043291755,1870.5119723627167,1938.490699913943]
[null,"Total smoothed",{"$f":"'X-factors'!G60","v":1563.514078546887},{"$f":"'X-factors'!H60","v":1655.4743180536909},{"$f":"'X-factors'!I60","v":1760.9046890920679},{"$f":"'X-factors'!J60","v":1930.1757033129345},{"$f":"'X-factors'!K60","v":2034.8094625610004}]
[null,"Percentage difference",{"$f":"C23/C22","v":0.96103166993466804},{"$f":"D23/D22","v":0.97422251640801916},0.98635114389428513,1.0318970056496639,1.0496875030926551]

{"sheet":"PTRM Data","index":5,"n_rows":39,"n_cols":52,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[null,"PTRM Data"]
[]
[null,"Opening RAB",null,null,"Capital expenditure ",null,null,null,null,null,null,"Depreciation",null,null,null,null,null,null,"ORAB",null,null,null,null,null,null,"ORAB Split",null,null,null,null,null,null,"Indexation split",null,null,null,null,null,null,"Depreciation split",null,null,null,null,null,null,"Regulatory depreciation Split ($m, nominal)"]
[]
[null,"Asset class","RAB 2025-2026",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,"OH Sub-transmission lines",{"$f":"_xlfn.XLOOKUP(B7,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":776.27998038449937},null,{"$f":"B7","v":"OH Sub-transmission lines"},{"$f":"_xlfn.XLOOKUP($E7,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":26.123931853743755},{"$f":"_xlfn.XLOOKUP($E7,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":26.400773901184508},{"$f":"_xlfn.XLOOKUP($E7,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":33.590337187528192},{"$f":"_xlfn.XLOOKUP($E7,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":31.541401226696529},{"$f":"_xlfn.XLOOKUP($E7,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":48.111410948472887},null,{"$f":"B7","v":"OH Sub-transmission lines"},{"$f":"_xlfn.XLOOKUP($L7,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":24.675513665710742},{"$f":"_xlfn.XLOOKUP($L7,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":25.192409824273142},{"$f":"_xlfn.XLOOKUP($L7,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":25.714783664818938},{"$f":"_xlfn.XLOOKUP($L7,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":26.379412418034772},{"$f":"_xlfn.XLOOKUP($L7,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":27.003500293513532},null,{"$f":"B7","v":"OH Sub-transmission lines"},{"$f":"_xlfn.XLOOKUP(S7,$B$7:$B$36,C$7:C$36)","v":776.27998038449937},{"$f":"T7+F7-M7","v":777.72839857253246},{"$f":"U7+G7-N7","v":778.93676264944384},786.81231617215315,{"$f":"W7+I7-P7","v":791.97430498081485},null,{"$f":"B7","v":"OH Sub-transmission lines"},{"$f":"T7/T$39","v":4.9457623797436463E-2},{"$f":"U7/U$39","v":4.9497846964113586E-2},4.9776073586288286E-2,5.0603850927534437E-2,5.1173334488044772E-2,null,{"$f":"B7","v":"OH Sub-transmission lines"},{"$f":"T7*'PTRM Revenue data'!J$7","v":22.121667952675086},{"$f":"U7*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":22.794521456124901},{"$f":"V7*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":22.82993752287587},{"$f":"W7*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":23.060762929382502},{"$f":"X7*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":23.212056189177673},null,{"$f":"B7","v":"OH Sub-transmission lines"},{"$f":"M7*'PTRM Revenue data'!J$8","v":25.378692330197463},{"$f":"N7*'PTRM Revenue data'!K$8","v":25.910318490144242},{"$f":"O7*'PTRM Revenue data'!L$8","v":26.447578429700339},{"$f":"P7*'PTRM Revenue data'!M$8","v":27.131147123352559},{"$f":"Q7*'PTRM Revenue data'!N$8","v":27.773019644968649},null,{"$f":"B7","v":"OH Sub-transmission lines"},{"$f":"AO7-AH7","v":3.2570243775223773},{"$f":"AP7-AI7","v":3.1157970340193408},3.6176409068244695,4.0703841939700567,4.5609634557909757]
[null,"UG Sub-transmission cables",{"$f":"_xlfn.XLOOKUP(B8,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":863.6561033387618},null,{"$f":"B8","v":"UG Sub-transmission cables"},{"$f":"_xlfn.XLOOKUP($E8,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":4.0753504767653332},{"$f":"_xlfn.XLOOKUP($E8,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":6.2545152088880984},{"$f":"_xlfn.XLOOKUP($E8,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":12.36040519229028},{"$f":"_xlfn.XLOOKUP($E8,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":12.275619263045947},{"$f":"_xlfn.XLOOKUP($E8,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":13.563878662137192},null,{"$f":"B8","v":"UG Sub-transmission cables"},{"$f":"_xlfn.XLOOKUP($L8,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":36.614131077372974},{"$f":"_xlfn.XLOOKUP($L8,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":36.704694421301092},{"$f":"_xlfn.XLOOKUP($L8,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":36.843683648165275},{"$f":"_xlfn.XLOOKUP($L8,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":37.11835931910506},{"$f":"_xlfn.XLOOKUP($L8,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":37.391150858283858},null,{"$f":"B8","v":"UG Sub-transmission cables"},{"$f":"_xlfn.XLOOKUP(S8,$B$7:$B$36,C$7:C$36)","v":863.6561033387618},{"$f":"T8+F8-M8","v":831.11732273815414},800.66714352574115,776.1838650698661,{"$f":"W8+I8-P8","v":751.34112501380707},null,{"$f":"B8","v":"UG Sub-transmission cables"},{"$f":"T8/T$39","v":5.5024449591153345E-2},{"$f":"U8/U$39","v":5.2895738570976583E-2},{"$f":"V8/V$39","v":5.1164701122466648E-2},{"$f":"W8/W$39","v":4.9920281867777819E-2},{"$f":"X8/X$39","v":4.8547825937214982E-2},null,{"$f":"B8","v":"UG Sub-transmission cables"},{"$f":"T8*'PTRM Revenue data'!J$7","v":24.611627281561702},{"$f":"U8*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":24.359302914081645},{"$f":"V8*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":23.466835486282729},{"$f":"W8*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":22.749252565171645},{"$f":"X8*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":22.021134147127327},null,{"$f":"B8","v":"UG Sub-transmission cables"},{"$f":"M8*'PTRM Revenue data'!J$8","v":37.657524789095625},{"$f":"N8*'PTRM Revenue data'!K$8","v":37.750668918659962},{"$f":"O8*'PTRM Revenue data'!L$8","v":37.893618924628825},{"$f":"P8*'PTRM Revenue data'!M$8","v":38.17612203430302},{"$f":"Q8*'PTRM Revenue data'!N$8","v":38.456687320071318},null,{"$f":"B8","v":"UG Sub-transmission cables"},{"$f":"AO8-AH8","v":13.045897507533923},{"$f":"AP8-AI8","v":13.391366004578316},{"$f":"AQ8-AJ8","v":14.426783438346096},{"$f":"AR8-AK8","v":15.426869469131375},{"$f":"AS8-AL8","v":16.43555317294399}]
[null,"OH Distribution Lines",{"$f":"_xlfn.XLOOKUP(B9,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":3141.5083548208186},null,"OH Distribution Lines",{"$f":"_xlfn.XLOOKUP($E9,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":158.26060211397117},{"$f":"_xlfn.XLOOKUP($E9,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":158.34177648690124},{"$f":"_xlfn.XLOOKUP($E9,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":157.03611711798428},{"$f":"_xlfn.XLOOKUP($E9,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":158.59268059616491},{"$f":"_xlfn.XLOOKUP($E9,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":164.87668351142716},null,"OH Distribution Lines",{"$f":"_xlfn.XLOOKUP($L9,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":111.60678201031565},{"$f":"_xlfn.XLOOKUP($L9,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":115.12368427951502},{"$f":"_xlfn.XLOOKUP($L9,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":118.64239042366837},{"$f":"_xlfn.XLOOKUP($L9,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":122.13208191517913},{"$f":"_xlfn.XLOOKUP($L9,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":125.65636370620501},null,"OH Distribution Lines",3141.5083548208186,3188.1621749244741,3231.3802671318604,3269.7739938261761,3306.2345925071618,null,"OH Distribution Lines",0.20014884100485819,0.20290780653095791,0.20649355592736732,0.21029558428277789,0.21363199239451583,null,"OH Distribution Lines",{"$f":"T9*'PTRM Revenue data'!J$7","v":89.523633807326775},{"$f":"U9*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":93.442172402740383},{"$f":"V9*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":94.708855902947136},{"$f":"W9*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":95.834141579181264},{"$f":"X9*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":96.90276900806559},null,"OH Distribution Lines",{"$f":"M9*'PTRM Revenue data'!J$8","v":114.78724297193405},{"$f":"N9*'PTRM Revenue data'!K$8","v":118.40436648370971},{"$f":"O9*'PTRM Revenue data'!L$8","v":122.02334527550424},{"$f":"P9*'PTRM Revenue data'!M$8","v":125.61248258345128},{"$f":"Q9*'PTRM Revenue data'!N$8","v":129.23719591145189},null,"OH Distribution Lines",25.263609164607274,24.962194080969326,27.314489372557105,29.778341004270018,32.334426903386301]
[null,"UG Distribution Cables",{"$f":"_xlfn.XLOOKUP(B10,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":2729.5840412764592},null,"UG Distribution Cables",{"$f":"_xlfn.XLOOKUP($E10,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":56.678346545807834},{"$f":"_xlfn.XLOOKUP($E10,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":58.575855770475158},{"$f":"_xlfn.XLOOKUP($E10,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":63.915056876943432},{"$f":"_xlfn.XLOOKUP($E10,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":65.438262044862896},{"$f":"_xlfn.XLOOKUP($E10,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":65.487873204646604},null,"UG Distribution Cables",{"$f":"_xlfn.XLOOKUP($L10,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":71.225531153171687},{"$f":"_xlfn.XLOOKUP($L10,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":72.170170262268485},{"$f":"_xlfn.XLOOKUP($L10,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":73.14643452510974},{"$f":"_xlfn.XLOOKUP($L10,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":74.211685473058793},{"$f":"_xlfn.XLOOKUP($L10,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":75.302323173806514},null,"UG Distribution Cables",2729.5840412764592,2715.0368566690954,2701.4425421773021,2692.2111645291357,2683.4377411009395,null,"UG Distribution Cables",0.17390470455011756,0.17279615747604921,0.17262916480045928,0.17314961857494363,0.17339004086316687,null,"UG Distribution Cables",{"$f":"T10*'PTRM Revenue data'!J$7","v":77.785017436789374},{"$f":"U10*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":79.575293890649689},{"$f":"V10*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":79.176856731953606},{"$f":"W10*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":78.906293336998587},{"$f":"X10*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":78.649152169278921},null,"UG Distribution Cables",{"$f":"M10*'PTRM Revenue data'!J$8","v":73.255246706499435},{"$f":"N10*'PTRM Revenue data'!K$8","v":74.22680521740304},{"$f":"O10*'PTRM Revenue data'!L$8","v":75.230890104764256},{"$f":"P10*'PTRM Revenue data'!M$8","v":76.32649753278784},{"$f":"Q10*'PTRM Revenue data'!N$8","v":77.448215160472046},null,"UG Distribution Cables",-4.5297707302899397,-5.3484886732466492,-3.9459666271893497,-2.5797958042107467,-1.2009370088068749]
[null,"Distribution Equipment",{"$f":"_xlfn.XLOOKUP(B11,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":564.75215742429464},null,"Distribution Equipment",{"$f":"_xlfn.XLOOKUP($E11,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":40.66093526027749},{"$f":"_xlfn.XLOOKUP($E11,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":41.781812435960902},{"$f":"_xlfn.XLOOKUP($E11,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":41.889367461283392},{"$f":"_xlfn.XLOOKUP($E11,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":42.518696970534535},{"$f":"_xlfn.XLOOKUP($E11,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":43.599386014683198},null,"Distribution Equipment",{"$f":"_xlfn.XLOOKUP($L11,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":23.528237080188813},{"$f":"_xlfn.XLOOKUP($L11,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":24.689978087625313},{"$f":"_xlfn.XLOOKUP($L11,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":25.883744157224196},{"$f":"_xlfn.XLOOKUP($L11,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":27.08058322754658},{"$f":"_xlfn.XLOOKUP($L11,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":28.295403140990423},null,"Distribution Equipment",564.75215742429464,581.88485560438335,598.97668995271897,614.98231325677818,630.42042699976616,null,"Distribution Equipment",3.5980961053313165E-2,3.703355514123606E-2,3.8276159535913269E-2,3.9552600618299398E-2,4.0734548047914945E-2,null,"Distribution Equipment",{"$f":"T11*'PTRM Revenue data'!J$7","v":16.093754853640686},{"$f":"U11*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":17.054522954816917},{"$f":"V11*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":17.555469281957286},{"$f":"W11*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":18.024579738117392},{"$f":"X11*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":18.477056998305567},null,"Distribution Equipment",{"$f":"M11*'PTRM Revenue data'!J$8","v":24.198721778173621},{"$f":"N11*'PTRM Revenue data'!K$8","v":25.393568945066647},{"$f":"O11*'PTRM Revenue data'!L$8","v":26.621353793034331},{"$f":"P11*'PTRM Revenue data'!M$8","v":27.852299213095819},{"$f":"Q11*'PTRM Revenue data'!N$8","v":29.101737876767114},null,"Distribution Equipment",8.1049669245329348,8.3390459902497298,9.0658845110770443,9.8277194749784265,10.624680878461547]
[null,"Substation Bays",{"$f":"_xlfn.XLOOKUP(B12,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":821.70874872773084},null,"Substation Bays",{"$f":"_xlfn.XLOOKUP($E12,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":54.607508192416859},{"$f":"_xlfn.XLOOKUP($E12,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":61.581357461400572},{"$f":"_xlfn.XLOOKUP($E12,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":54.460221669385859},{"$f":"_xlfn.XLOOKUP($E12,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":54.775374198017978},{"$f":"_xlfn.XLOOKUP($E12,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":59.355510413847071},null,"Substation Bays",{"$f":"_xlfn.XLOOKUP($L12,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":36.977273200717782},{"$f":"_xlfn.XLOOKUP($L12,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":38.190773382771489},{"$f":"_xlfn.XLOOKUP($L12,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":39.559247993024833},{"$f":"_xlfn.XLOOKUP($L12,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":40.769475141233407},{"$f":"_xlfn.XLOOKUP($L12,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":41.986705678967141},null,"Substation Bays",821.70874872773084,839.33898371942985,862.72956779805895,877.63054147441994,891.63644053120447,null,"Substation Bays",5.2351938981485872E-2,5.3418999027697651E-2,5.5130650536658853E-2,5.6444827028490137E-2,5.7612992651495533E-2,null,"Substation Bays",{"$f":"T12*'PTRM Revenue data'!J$7","v":23.416252579590488},{"$f":"U12*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":24.600272419614232},{"$f":"V12*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":25.285829449073638},{"$f":"W12*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":25.722563615919526},{"$f":"X12*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":26.133063948874021},null,"Substation Bays",{"$f":"M12*'PTRM Revenue data'!J$8","v":38.031015381646455},{"$f":"N12*'PTRM Revenue data'!K$8","v":39.279096705512693},{"$f":"O12*'PTRM Revenue data'!L$8","v":40.686568767323003},{"$f":"P12*'PTRM Revenue data'!M$8","v":41.93128378562546},{"$f":"Q12*'PTRM Revenue data'!N$8","v":43.18320176920092},null,"Substation Bays",14.614762802055967,14.678824285898461,15.400739318249364,16.208720169705934,17.050137820326899]
[null,"Substation Establishment",{"$f":"_xlfn.XLOOKUP(B13,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":592.20992048221501},null,"Substation Establishment",{"$f":"_xlfn.XLOOKUP($E13,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":11.215331736233521},{"$f":"_xlfn.XLOOKUP($E13,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":8.4117445347652158},{"$f":"_xlfn.XLOOKUP($E13,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":5.1005008281592197},{"$f":"_xlfn.XLOOKUP($E13,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":4.9491469351024007},{"$f":"_xlfn.XLOOKUP($E13,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":7.8171961310209577},null,"Substation Establishment",{"$f":"_xlfn.XLOOKUP($L13,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":18.636124236653384},{"$f":"_xlfn.XLOOKUP($L13,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":18.830936321701735},{"$f":"_xlfn.XLOOKUP($L13,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":18.977049653901929},{"$f":"_xlfn.XLOOKUP($L13,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":19.065646159515257},{"$f":"_xlfn.XLOOKUP($L13,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":19.151613624081914},null,"Substation Establishment",592.20992048221501,584.78912798179522,574.36993619485872,560.49338736911591,546.376888144703,null,"Substation Establishment",3.7730324362882407E-2,3.7218395028712319E-2,3.6703724333850336E-2,3.604814418549309E-2,3.5304083829137897E-2,null,"Substation Establishment",{"$f":"T13*'PTRM Revenue data'!J$7","v":16.87621934124693},{"$f":"U13*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":17.139644572007256},{"$f":"V13*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":16.834267410547398},{"$f":"W13*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":16.427558216790391},{"$f":"X13*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":16.013816292171395},null,"Substation Establishment",{"$f":"M13*'PTRM Revenue data'!J$8","v":19.167198285585894},{"$f":"N13*'PTRM Revenue data'!K$8","v":19.367561934976372},{"$f":"O13*'PTRM Revenue data'!L$8","v":19.517839062070244},{"$f":"P13*'PTRM Revenue data'!M$8","v":19.608960304284373},{"$f":"Q13*'PTRM Revenue data'!N$8","v":19.697377585610361},null,"Substation Establishment",2.2909789443389634,2.2279173629691158,2.6835716515228469,3.1814020874939821,3.6835612934389665]
[null,"Distribution Substation Switchgear",{"$f":"_xlfn.XLOOKUP(B14,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":197.85299580744211},null,"Distribution Substation Switchgear",{"$f":"_xlfn.XLOOKUP($E14,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":14.205595408976537},{"$f":"_xlfn.XLOOKUP($E14,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":14.915927264112261},{"$f":"_xlfn.XLOOKUP($E14,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":14.846737358892543},{"$f":"_xlfn.XLOOKUP($E14,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":14.642134803759564},{"$f":"_xlfn.XLOOKUP($E14,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":15.109212654895199},null,"Distribution Substation Switchgear",{"$f":"_xlfn.XLOOKUP($L14,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":6.7462860637779389},{"$f":"_xlfn.XLOOKUP($L14,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":7.0619659617551953},{"$f":"_xlfn.XLOOKUP($L14,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":7.3934310120688007},{"$f":"_xlfn.XLOOKUP($L14,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":7.7233585089330798},{"$f":"_xlfn.XLOOKUP($L14,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":8.0487392823499597},null,"Distribution Substation Switchgear",197.85299580744211,205.3123051526407,213.16626645499778,220.61957280182153,227.53834909664803,null,"Distribution Substation Switchgear",1.2605424951179944E-2,1.3066922950155102E-2,1.3621875707968783E-2,1.4189152539037023E-2,1.4702365940347442E-2,null,"Distribution Substation Switchgear",{"$f":"T14*'PTRM Revenue data'!J$7","v":5.6382212439980188},{"$f":"U14*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":6.0175194240021916},{"$f":"V14*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":6.2477119819063969},{"$f":"W14*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":6.4661617025975477},{"$f":"X14*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":6.6689448271330773},null,"Distribution Substation Switchgear",{"$f":"M14*'PTRM Revenue data'!J$8","v":6.9385351285325596},{"$f":"N14*'PTRM Revenue data'!K$8","v":7.2632109636186515},{"$f":"O14*'PTRM Revenue data'!L$8","v":7.6041217808800559},{"$f":"P14*'PTRM Revenue data'!M$8","v":7.9434512289971213},{"$f":"Q14*'PTRM Revenue data'!N$8","v":8.2781043855870777},null,"Distribution Substation Switchgear",1.3003138845345408,1.2456915396164598,1.356409798973659,1.4772895263995736,1.6091595584540004]
[null,"Zone Transformers",{"$f":"_xlfn.XLOOKUP(B15,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":1085.5099656406758},null,"Zone Transformers",{"$f":"_xlfn.XLOOKUP($E15,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":11.713092083958193},{"$f":"_xlfn.XLOOKUP($E15,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":16.398591385690665},{"$f":"_xlfn.XLOOKUP($E15,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":20.516294113065644},{"$f":"_xlfn.XLOOKUP($E15,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":23.528426439112593},{"$f":"_xlfn.XLOOKUP($E15,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":22.885810446081074},null,"Zone Transformers",{"$f":"_xlfn.XLOOKUP($L15,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":33.665824175486875},{"$f":"_xlfn.XLOOKUP($L15,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":33.900086017166039},{"$f":"_xlfn.XLOOKUP($L15,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":34.228057844879849},{"$f":"_xlfn.XLOOKUP($L15,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":34.638383727141161},{"$f":"_xlfn.XLOOKUP($L15,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":35.108952255923413},null,"Zone Transformers",1085.5099656406758,1063.557233549147,1046.0557389176715,1032.3439751858573,1021.2340178978286,null,"Zone Transformers",6.9158995292437062E-2,6.7689174370404614E-2,6.6845666981516366E-2,6.6395224823620175E-2,6.5986926166400631E-2,null,"Zone Transformers",{"$f":"T15*'PTRM Revenue data'!J$7","v":30.933801754527718},{"$f":"U15*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":31.171908116573555},{"$f":"V15*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":30.658955014149047},{"$f":"W15*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":30.25707552362276},{"$f":"X15*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":29.931452645194486},null,"Zone Transformers",{"$f":"M15*'PTRM Revenue data'!J$8","v":34.625199919524974},{"$f":"N15*'PTRM Revenue data'!K$8","v":34.866137526142765},{"$f":"O15*'PTRM Revenue data'!L$8","v":35.203455574361868},{"$f":"P15*'PTRM Revenue data'!M$8","v":35.625474522461715},{"$f":"Q15*'PTRM Revenue data'!N$8","v":36.109452853126975},null,"Zone Transformers",3.6913981649972563,3.6942294095692105,4.5445005602128212,5.3683989988389555,6.1780002079324881]
[null,"Distribution Transformers",{"$f":"_xlfn.XLOOKUP(B16,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":1807.0857268117418},null,"Distribution Transformers",{"$f":"_xlfn.XLOOKUP($E16,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":70.237982221181099},{"$f":"_xlfn.XLOOKUP($E16,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":72.753439280783567},{"$f":"_xlfn.XLOOKUP($E16,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":72.710172724383099},{"$f":"_xlfn.XLOOKUP($E16,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":74.321154214500567},{"$f":"_xlfn.XLOOKUP($E16,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":75.455658459677309},null,"Distribution Transformers",{"$f":"_xlfn.XLOOKUP($L16,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":78.708136016048073},{"$f":"_xlfn.XLOOKUP($L16,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":80.43898821469719},{"$f":"_xlfn.XLOOKUP($L16,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":82.231828019546469},{"$f":"_xlfn.XLOOKUP($L16,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":84.023601620443046},{"$f":"_xlfn.XLOOKUP($L16,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":85.855074124496781},null,"Distribution Transformers",1807.0857268117418,1798.6155730168748,1790.9300240829612,1781.4083687877978,1771.7059213818554,null,"Distribution Transformers",0.1151313550583956,0.11447132256436159,0.11444506016564267,0.11457131730443858,0.11447858744801011,null,"Distribution Transformers",{"$f":"T16*'PTRM Revenue data'!J$7","v":51.496562349511414},{"$f":"U16*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":52.715808430942793},{"$f":"V16*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":52.490551888430339},{"$f":"W16*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":52.211480716126751},{"$f":"X16*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":51.927110689292704},null,"Distribution Transformers",{"$f":"M16*'PTRM Revenue data'!J$8","v":80.95108352740678},{"$f":"N16*'PTRM Revenue data'!K$8","v":82.731259859849359},{"$f":"O16*'PTRM Revenue data'!L$8","v":84.575190260691571},{"$f":"P16*'PTRM Revenue data'!M$8","v":86.418024073943187},{"$f":"Q16*'PTRM Revenue data'!N$8","v":88.301688090882593},null,"Distribution Transformers",29.454521177895366,30.015451428906566,32.084638372261232,34.206543357816436,36.374577401589889]
[null,"Low Voltage Services",{"$f":"_xlfn.XLOOKUP(B17,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":601.17322577250582},null,"Low Voltage Services",{"$f":"_xlfn.XLOOKUP($E17,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":10.845353225188408},{"$f":"_xlfn.XLOOKUP($E17,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":11.092000296579522},{"$f":"_xlfn.XLOOKUP($E17,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":11.088030992157099},{"$f":"_xlfn.XLOOKUP($E17,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":11.249004360723987},{"$f":"_xlfn.XLOOKUP($E17,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":11.410329097742171},null,"Low Voltage Services",{"$f":"_xlfn.XLOOKUP($L17,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":24.503352129691844},{"$f":"_xlfn.XLOOKUP($L17,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":24.813219364697229},{"$f":"_xlfn.XLOOKUP($L17,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":25.130133658885214},{"$f":"_xlfn.XLOOKUP($L17,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":25.446934544375416},{"$f":"_xlfn.XLOOKUP($L17,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":25.76833466896753},null,"Low Voltage Services",601.17322577250582,587.5152268680024,573.79400779988464,559.75190513315647,545.55397494950512,null,"Low Voltage Services",3.8301386083177194E-2,3.7391895219429525E-2,3.6666921019970072E-2,3.600045573964307E-2,3.5250911381587965E-2,null,"Low Voltage Services",{"$f":"T17*'PTRM Revenue data'!J$7","v":17.13164685245501},{"$f":"U17*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":17.219544084056992},{"$f":"V17*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":16.817387466108535},{"$f":"W17*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":16.40582603783443},{"$f":"X17*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":15.989697444873425},null,"Low Voltage Services",{"$f":"M17*'PTRM Revenue data'!J$8","v":25.201624703038423},{"$f":"N17*'PTRM Revenue data'!K$8","v":25.520322231566009},{"$f":"O17*'PTRM Revenue data'!L$8","v":25.846267639479237},{"$f":"P17*'PTRM Revenue data'!M$8","v":26.172096406884489},{"$f":"Q17*'PTRM Revenue data'!N$8","v":26.502655478011143},null,"Low Voltage Services",8.0699778505834132,8.3007781475090177,9.0288801733707018,9.7662703690500585,10.512958033137718]
[null,"Load Control & Network Metering Devices",{"$f":"_xlfn.XLOOKUP(B18,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":65.53294184595606},null,"Load Control & Network Metering Devices",{"$f":"_xlfn.XLOOKUP($E18,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":6.6774991377194812},{"$f":"_xlfn.XLOOKUP($E18,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":6.9396219608982133},{"$f":"_xlfn.XLOOKUP($E18,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":6.9565986542266156},{"$f":"_xlfn.XLOOKUP($E18,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":6.5731643794400698},{"$f":"_xlfn.XLOOKUP($E18,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":6.6917200123696841},null,"Load Control & Network Metering Devices",{"$f":"_xlfn.XLOOKUP($L18,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":10.041729628382607},{"$f":"_xlfn.XLOOKUP($L18,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":10.486896237563906},{"$f":"_xlfn.XLOOKUP($L18,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":8.2262787423949693},{"$f":"_xlfn.XLOOKUP($L18,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":6.6921760998162743},{"$f":"_xlfn.XLOOKUP($L18,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":7.1303870584456126},null,"Load Control & Network Metering Devices",65.53294184595606,62.168711355292935,58.621437078627245,57.351756990458895,57.232745270082695,null,"Load Control & Network Metering Devices",4.1751734761357939E-3,3.9566735203040845E-3,3.7460614335812562E-3,3.6885794763568017E-3,3.6980876765262635E-3,null,"Load Control & Network Metering Devices",{"$f":"T18*'PTRM Revenue data'!J$7","v":1.8674937085974521},{"$f":"U18*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":1.8221091418146262},{"$f":"V18*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":1.7181417159643857},{"$f":"W18*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":1.6809285319463034},{"$f":"X18*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":1.6774404052189977},null,"Load Control & Network Metering Devices",{"$f":"M18*'PTRM Revenue data'!J$8","v":10.327889022058573},{"$f":"N18*'PTRM Revenue data'!K$8","v":10.785741554052219},{"$f":"O18*'PTRM Revenue data'!L$8","v":8.4607031915934083},{"$f":"P18*'PTRM Revenue data'!M$8","v":6.8828831917183955},{"$f":"Q18*'PTRM Revenue data'!N$8","v":7.3335818578308256},null,"Load Control & Network Metering Devices",8.4603953134611203,8.9636324122375921,6.7425614756290226,5.2019546597720918,5.6561414526118279]
[null,"Communications - Pilot Wires",{"$f":"_xlfn.XLOOKUP(B19,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":523.45538915584848},null,"Communications - Pilot Wires",{"$f":"_xlfn.XLOOKUP($E19,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":3.4934371676771572},{"$f":"_xlfn.XLOOKUP($E19,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":3.7886455006258664},{"$f":"_xlfn.XLOOKUP($E19,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":3.7083404245350815},{"$f":"_xlfn.XLOOKUP($E19,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":2.972734871638389},{"$f":"_xlfn.XLOOKUP($E19,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":3.056496911496942},null,"Communications - Pilot Wires",{"$f":"_xlfn.XLOOKUP($L19,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":23.830646223133297},{"$f":"_xlfn.XLOOKUP($L19,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":23.949957601810794},{"$f":"_xlfn.XLOOKUP($L19,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":24.079351232296652},{"$f":"_xlfn.XLOOKUP($L19,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":24.206002203079954},{"$f":"_xlfn.XLOOKUP($L19,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":24.307530033395473},null,"Communications - Pilot Wires",523.45538915584848,503.11818010039235,482.95686799920742,462.58585719144588,441.35258986000434,null,"Communications - Pilot Wires",3.3349899991994697E-2,3.2020518640158709E-2,3.0862192867575307E-2,2.9751219289988712E-2,2.8517950097658736E-2,null,"Communications - Pilot Wires",{"$f":"T19*'PTRM Revenue data'!J$7","v":14.916919925216224},{"$f":"U19*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":14.745942378231604},{"$f":"V19*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":14.155032412596306},{"$f":"W19*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":13.557976366047473},{"$f":"X19*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":12.935648354548171},null,"Communications - Pilot Wires",{"$f":"M19*'PTRM Revenue data'!J$8","v":24.509748681224139},{"$f":"N19*'PTRM Revenue data'!K$8","v":24.632460078926698},{"$f":"O19*'PTRM Revenue data'!L$8","v":24.765541042592758},{"$f":"P19*'PTRM Revenue data'!M$8","v":24.895801188921414},{"$f":"Q19*'PTRM Revenue data'!N$8","v":25.000222260086819},null,"Communications - Pilot Wires",9.5928287560079148,9.8865177006950944,10.610508629996453,11.337824822873941,12.064573905538648]
[null,"Streetlighting (Residual Rate 2 Assets)",{"$f":"_xlfn.XLOOKUP(B20,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":-0.20742415393917948},null,"Streetlighting (Residual Rate 2 Assets)",{"$f":"_xlfn.XLOOKUP($E20,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":0},{"$f":"_xlfn.XLOOKUP($E20,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":0},{"$f":"_xlfn.XLOOKUP($E20,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":0},{"$f":"_xlfn.XLOOKUP($E20,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0},{"$f":"_xlfn.XLOOKUP($E20,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0},null,"Streetlighting (Residual Rate 2 Assets)",{"$f":"_xlfn.XLOOKUP($L20,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":-0.20742415393917948},{"$f":"_xlfn.XLOOKUP($L20,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":0},{"$f":"_xlfn.XLOOKUP($L20,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":0},{"$f":"_xlfn.XLOOKUP($L20,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":0},{"$f":"_xlfn.XLOOKUP($L20,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":0},null,"Streetlighting (Residual Rate 2 Assets)",-0.20742415393917948,0,0,0,0,null,"Streetlighting (Residual Rate 2 Assets)",-1.3215213622982068E-5,0,0,0,0,null,"Streetlighting (Residual Rate 2 Assets)",{"$f":"T20*'PTRM Revenue data'!J$7","v":-5.9109707512157222E-3},{"$f":"U20*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":0},{"$f":"V20*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":0},{"$f":"W20*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":0},{"$f":"X20*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":0},null,"Streetlighting (Residual Rate 2 Assets)",{"$f":"M20*'PTRM Revenue data'!J$8","v":-0.2133351246903952},{"$f":"N20*'PTRM Revenue data'!K$8","v":0},{"$f":"O20*'PTRM Revenue data'!L$8","v":0},{"$f":"P20*'PTRM Revenue data'!M$8","v":0},{"$f":"Q20*'PTRM Revenue data'!N$8","v":0},null,"Streetlighting (Residual Rate 2 Assets)",-0.20742415393917948,0,0,0,0]
[null,"Systems Buildings",{"$f":"_xlfn.XLOOKUP(B21,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":330.84332612916427},null,"Systems Buildings",{"$f":"_xlfn.XLOOKUP($E21,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":2.3565105219805951E-3},{"$f":"_xlfn.XLOOKUP($E21,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":2.072608468384877E-3},{"$f":"_xlfn.XLOOKUP($E21,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":3.6448712446256666E-3},{"$f":"_xlfn.XLOOKUP($E21,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":2.7027481142129633E-3},{"$f":"_xlfn.XLOOKUP($E21,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":2.1687042936688128E-3},null,"Systems Buildings",{"$f":"_xlfn.XLOOKUP($L21,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":6.897945094023334},{"$f":"_xlfn.XLOOKUP($L21,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":6.897945094023334},{"$f":"_xlfn.XLOOKUP($L21,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":6.897945094023334},{"$f":"_xlfn.XLOOKUP($L21,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":6.897945094023334},{"$f":"_xlfn.XLOOKUP($L21,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":6.897945094023334},null,"Systems Buildings",330.84332612916427,323.9477375456629,317.05186506010796,310.15756483732923,303.26232249142009,null,"Systems Buildings",2.1078380446555075E-2,2.0617371780221327E-2,2.0260434123333702E-2,1.994779041008457E-2,1.9595262332217561E-2,null,"Systems Buildings",{"$f":"T21*'PTRM Revenue data'!J$7","v":9.4280496598184662},{"$f":"U21*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":9.4946174881886645},{"$f":"V21*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":9.2925056537498154},{"$f":"W21*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":9.0904399009220445},{"$f":"X21*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":8.8883465353107489},null,"Systems Buildings",{"$f":"M21*'PTRM Revenue data'!J$8","v":7.0945159895527885},{"$f":"N21*'PTRM Revenue data'!K$8","v":7.0945159895527885},{"$f":"O21*'PTRM Revenue data'!L$8","v":7.0945159895527885},{"$f":"P21*'PTRM Revenue data'!M$8","v":7.0945159895527885},{"$f":"Q21*'PTRM Revenue data'!N$8","v":7.0945159895527885},null,"Systems Buildings",-2.3335336702656777,-2.400101498635876,-2.1979896641970269,-1.995923911369256,-1.7938305457579604]
[null,"Systems Easements",{"$f":"_xlfn.XLOOKUP(B22,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":215.84750988871744},null,"Systems Easements",{"$f":"_xlfn.XLOOKUP($E22,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":0},{"$f":"_xlfn.XLOOKUP($E22,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":0},{"$f":"_xlfn.XLOOKUP($E22,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":0},{"$f":"_xlfn.XLOOKUP($E22,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0},{"$f":"_xlfn.XLOOKUP($E22,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0},null,"Systems Easements",{"$f":"_xlfn.XLOOKUP($L22,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":0},{"$f":"_xlfn.XLOOKUP($L22,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":0},{"$f":"_xlfn.XLOOKUP($L22,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":0},{"$f":"_xlfn.XLOOKUP($L22,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":0},{"$f":"_xlfn.XLOOKUP($L22,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":0},null,"Systems Easements",215.84750988871744,215.84750988871744,215.84750988871744,215.84750988871744,215.84750988871744,null,"Systems Easements",1.3751874596072989E-2,1.3737426885357999E-2,1.3793214097500728E-2,1.3882237210809372E-2,1.394696362303631E-2,null,"Systems Easements",{"$f":"T22*'PTRM Revenue data'!J$7","v":6.1510113139912468},{"$f":"U22*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":6.3262968208954247},{"$f":"V22*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":6.3262968208954247},{"$f":"W22*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":6.3262968208954247},{"$f":"X22*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":6.3262968208954247},null,"Systems Easements",{"$f":"M22*'PTRM Revenue data'!J$8","v":0},{"$f":"N22*'PTRM Revenue data'!K$8","v":0},{"$f":"O22*'PTRM Revenue data'!L$8","v":0},{"$f":"P22*'PTRM Revenue data'!M$8","v":0},{"$f":"Q22*'PTRM Revenue data'!N$8","v":0},null,"Systems Easements",-6.1510113139912468,-6.3262968208954247,-6.3262968208954247,-6.3262968208954247,-6.3262968208954247]
[null,"System Land",{"$f":"_xlfn.XLOOKUP(B23,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":348.98314996954872},null,"System Land",{"$f":"_xlfn.XLOOKUP($E23,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":0},{"$f":"_xlfn.XLOOKUP($E23,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":0},{"$f":"_xlfn.XLOOKUP($E23,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":0},{"$f":"_xlfn.XLOOKUP($E23,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0},{"$f":"_xlfn.XLOOKUP($E23,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0},null,"System Land",{"$f":"_xlfn.XLOOKUP($L23,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":0},{"$f":"_xlfn.XLOOKUP($L23,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":0},{"$f":"_xlfn.XLOOKUP($L23,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":0},{"$f":"_xlfn.XLOOKUP($L23,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":0},{"$f":"_xlfn.XLOOKUP($L23,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":0},null,"System Land",348.98314996954872,348.98314996954872,348.98314996954872,348.98314996954872,348.98314996954872,null,"System Land",2.2234087930863938E-2,2.2210728812207602E-2,2.2300925808372282E-2,2.2444858747504005E-2,2.2549508679471392E-2,null,"System Land",{"$f":"T23*'PTRM Revenue data'!J$7","v":9.9449806252650372},{"$f":"U23*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":10.228382960436598},{"$f":"V23*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":10.228382960436598},{"$f":"W23*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":10.228382960436598},{"$f":"X23*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":10.228382960436598},null,"System Land",{"$f":"M23*'PTRM Revenue data'!J$8","v":0},{"$f":"N23*'PTRM Revenue data'!K$8","v":0},{"$f":"O23*'PTRM Revenue data'!L$8","v":0},{"$f":"P23*'PTRM Revenue data'!M$8","v":0},{"$f":"Q23*'PTRM Revenue data'!N$8","v":0},null,"System Land",-9.9449806252650372,-10.228382960436598,-10.228382960436598,-10.228382960436598,-10.228382960436598]
[null,"Control Centre - SCADA",{"$f":"_xlfn.XLOOKUP(B24,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":1.4398691853054419},null,"Control Centre - SCADA",{"$f":"_xlfn.XLOOKUP($E24,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":25.555519593079765},{"$f":"_xlfn.XLOOKUP($E24,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":30.732846836207148},{"$f":"_xlfn.XLOOKUP($E24,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":27.810275974478824},{"$f":"_xlfn.XLOOKUP($E24,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":30.561786777320211},{"$f":"_xlfn.XLOOKUP($E24,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":22.797216356177739},null,"Control Centre - SCADA",{"$f":"_xlfn.XLOOKUP($L24,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":0.14406913547802194},{"$f":"_xlfn.XLOOKUP($L24,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":2.977275298790635},{"$f":"_xlfn.XLOOKUP($L24,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":6.3844645290806099},{"$f":"_xlfn.XLOOKUP($L24,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":9.4676436836791495},{"$f":"_xlfn.XLOOKUP($L24,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":12.85586838182995},null,"Control Centre - SCADA",1.4398691853054419,26.851319642907182,54.606891180323693,76.032702625721896,97.126845719362962,null,"Control Centre - SCADA",9.1735598345696871E-5,1.7089288663093146E-3,3.4895215684325096E-3,4.8900448940707103E-3,6.2758406838541092E-3,null,"Control Centre - SCADA",{"$f":"T24*'PTRM Revenue data'!J$7","v":4.1031984358064995E-2},{"$f":"U24*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":0.78698808330635195},{"$f":"V24*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":1.6004789781970132},{"$f":"W24*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":2.228450284894087},{"$f":"X24*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":2.8467006898286411},null,"Control Centre - SCADA",{"$f":"M24*'PTRM Revenue data'!J$8","v":0.14817467685201846},{"$f":"N24*'PTRM Revenue data'!K$8","v":3.0621187795292801},{"$f":"O24*'PTRM Revenue data'!L$8","v":6.5664027574734103},{"$f":"P24*'PTRM Revenue data'!M$8","v":9.7374433373567495},{"$f":"Q24*'PTRM Revenue data'!N$8","v":13.222222350465433},null,"Control Centre - SCADA",0.10714269249395347,2.2751306962229281,4.9659237792763973,7.508993052462662,10.375521660636792]
[null,"Motor Vehicles",{"$f":"_xlfn.XLOOKUP(B25,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":117.87704132064654},null,"Motor Vehicles",{"$f":"_xlfn.XLOOKUP($E25,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":35.764532898450241},{"$f":"_xlfn.XLOOKUP($E25,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":38.628272485239066},{"$f":"_xlfn.XLOOKUP($E25,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":29.554666315882223},{"$f":"_xlfn.XLOOKUP($E25,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":24.962334920464176},{"$f":"_xlfn.XLOOKUP($E25,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":35.732952398113909},null,"Motor Vehicles",{"$f":"_xlfn.XLOOKUP($L25,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":22.560138409046949},{"$f":"_xlfn.XLOOKUP($L25,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":24.922660512172111},{"$f":"_xlfn.XLOOKUP($L25,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":28.66529448534887},{"$f":"_xlfn.XLOOKUP($L25,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":31.200922577391559},{"$f":"_xlfn.XLOOKUP($L25,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":30.254370607037696},null,"Motor Vehicles",117.87704132064654,131.08143581004984,144.7870477831168,145.67641961365015,139.43783195672276,null,"Motor Vehicles",7.5100717670237892E-3,8.3425638840896963E-3,9.2522667954205925E-3,9.3691820403243049E-3,9.0097605062856249E-3,null,"Motor Vehicles",{"$f":"T25*'PTRM Revenue data'!J$7","v":3.3591446813397328},{"$f":"U25*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":3.8418792557350336},{"$f":"V25*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":4.2435784437328099},{"$f":"W25*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":4.2696451339948274},{"$f":"X25*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":4.0867977280588272},null,"Motor Vehicles",{"$f":"M25*'PTRM Revenue data'!J$8","v":23.203035177560977},{"$f":"N25*'PTRM Revenue data'!K$8","v":25.632882125866747},{"$f":"O25*'PTRM Revenue data'!L$8","v":29.482170023033671},{"$f":"P25*'PTRM Revenue data'!M$8","v":32.090055965492468},{"$f":"Q25*'PTRM Revenue data'!N$8","v":31.116530082481802},null,"Motor Vehicles",19.843890496221245,21.791002870131713,25.238591579300859,27.820410831497639,27.029732354422976]
[null,"Plant & Equipment",{"$f":"_xlfn.XLOOKUP(B26,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":20.714324128558285},null,"Plant & Equipment",{"$f":"_xlfn.XLOOKUP($E26,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":5.4073160522045418},{"$f":"_xlfn.XLOOKUP($E26,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":5.1025169836006574},{"$f":"_xlfn.XLOOKUP($E26,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":5.2039644963791494},{"$f":"_xlfn.XLOOKUP($E26,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":4.9918535426213841},{"$f":"_xlfn.XLOOKUP($E26,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":4.8395758476674438},null,"Plant & Equipment",{"$f":"_xlfn.XLOOKUP($L26,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":5.3956050070923434},{"$f":"_xlfn.XLOOKUP($L26,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":4.5022011584650885},{"$f":"_xlfn.XLOOKUP($L26,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":3.7216807301814536},{"$f":"_xlfn.XLOOKUP($L26,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":3.4532327831236294},{"$f":"_xlfn.XLOOKUP($L26,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":2.8301972941000217},null,"Plant & Equipment",20.714324128558285,20.726035173670486,21.326350998806056,22.808634765003752,24.347255524501509,null,"Plant & Equipment",1.3197316378827143E-3,1.3190904679347391E-3,1.3628089821218568E-3,1.4669378322953086E-3,1.5731952955865072E-3,null,"Plant & Equipment",{"$f":"T26*'PTRM Revenue data'!J$7","v":0.5902965577047129},{"$f":"U26*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":0.60746149212728107},{"$f":"V26*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":0.625056210259755},{"$f":"W26*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":0.66850061729783472},{"$f":"X26*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":0.71359621105470838},null,"Plant & Equipment",{"$f":"M26*'PTRM Revenue data'!J$8","v":5.5493636835837403},{"$f":"N26*'PTRM Revenue data'!K$8","v":4.6305004855125063},{"$f":"O26*'PTRM Revenue data'!L$8","v":3.8277375491376304},{"$f":"P26*'PTRM Revenue data'!M$8","v":3.5516396349320654},{"$f":"Q26*'PTRM Revenue data'!N$8","v":2.9108494896514636},null,"Plant & Equipment",4.9590671258790273,4.0230389933852253,3.2026813388778752,2.8831390176342309,2.1972532785967553]
[null,"Buildings",{"$f":"_xlfn.XLOOKUP(B27,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":290.28019821913574},null,"Buildings",{"$f":"_xlfn.XLOOKUP($E27,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":0},{"$f":"_xlfn.XLOOKUP($E27,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":0},{"$f":"_xlfn.XLOOKUP($E27,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":0},{"$f":"_xlfn.XLOOKUP($E27,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0},{"$f":"_xlfn.XLOOKUP($E27,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0},null,"Buildings",{"$f":"_xlfn.XLOOKUP($L27,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":11.123252415489199},{"$f":"_xlfn.XLOOKUP($L27,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":11.123252415489199},{"$f":"_xlfn.XLOOKUP($L27,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":11.123252415489199},{"$f":"_xlfn.XLOOKUP($L27,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":11.123252415489199},{"$f":"_xlfn.XLOOKUP($L27,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":11.123252415489199},null,"Buildings",290.28019821913574,279.15694580364652,268.0336933881573,256.91044097266808,245.78718855717889,null,"Buildings",1.8494060393334306E-2,1.7766700827332053E-2,1.7128046184793942E-2,1.6523200500922902E-2,1.5881512738241343E-2,null,"Buildings",{"$f":"T27*'PTRM Revenue data'!J$7","v":8.2721212970863949},{"$f":"U27*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":8.1818395759069968},{"$f":"V27*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":7.8558270292234322},{"$f":"W27*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":7.5298144825398667},{"$f":"X27*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":7.2038019358563021},null,"Buildings",{"$f":"M27*'PTRM Revenue data'!J$8","v":11.440231988203886},{"$f":"N27*'PTRM Revenue data'!K$8","v":11.440231988203886},{"$f":"O27*'PTRM Revenue data'!L$8","v":11.440231988203886},{"$f":"P27*'PTRM Revenue data'!M$8","v":11.440231988203886},{"$f":"Q27*'PTRM Revenue data'!N$8","v":11.440231988203886},null,"Buildings",3.1681106911174908,3.2583924122968888,3.5844049589804534,3.9104175056640189,4.2364300523475835]
[null,"Office Equipment & Furniture",{"$f":"_xlfn.XLOOKUP(B28,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":-14.278487977819532},null,"Office Equipment & Furniture",{"$f":"_xlfn.XLOOKUP($E28,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":1.7580411938650087},{"$f":"_xlfn.XLOOKUP($E28,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":2.1150341152792884},{"$f":"_xlfn.XLOOKUP($E28,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":1.5027287185784151},{"$f":"_xlfn.XLOOKUP($E28,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":1.3886280161282132},{"$f":"_xlfn.XLOOKUP($E28,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0.85477649146324608},null,"Office Equipment & Furniture",{"$f":"_xlfn.XLOOKUP($L28,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":-7.1392439889097661},{"$f":"_xlfn.XLOOKUP($L28,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":-6.9634398695232651},{"$f":"_xlfn.XLOOKUP($L28,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":0.38730753091442971},{"$f":"_xlfn.XLOOKUP($L28,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":0.53758040277227126},{"$f":"_xlfn.XLOOKUP($L28,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":0.67644320438509253},null,"Office Equipment & Furniture",-14.278487977819532,-5.3812027950447581,3.6972711897577955,4.8126923774217811,5.6637399907777226,null,"Office Equipment & Furniture",-9.0969766662466237E-4,-3.4248196789633454E-4,2.3626519075037143E-4,3.0952841309343055E-4,3.6596195000089684E-4,null,"Office Equipment & Furniture",{"$f":"T28*'PTRM Revenue data'!J$7","v":-0.40689439106124592},{"$f":"U28*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":-0.15771822502115737},{"$f":"V28*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":0.10836370077103033},{"$f":"W28*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":0.14105569484182651},{"$f":"X28*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":0.1659991366891756},null,"Office Equipment & Furniture",{"$f":"M28*'PTRM Revenue data'!J$8","v":-7.3426911844403895},{"$f":"N28*'PTRM Revenue data'!K$8","v":-7.1618771711341012},{"$f":"O28*'PTRM Revenue data'!L$8","v":0.39834464228011984},{"$f":"P28*'PTRM Revenue data'!M$8","v":0.55289984352624155},{"$f":"Q28*'PTRM Revenue data'!N$8","v":0.69571982150052902},null,"Office Equipment & Furniture",-6.9357967933791436,-7.0041589461129439,0.28998094150908948,0.41184414868441505,0.52972068481135337]
[null,"Initial Leases (10 yr life)",{"$f":"_xlfn.XLOOKUP(B29,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":44.703615571167148},null,"Initial Leases (10 yr life)",{"$f":"_xlfn.XLOOKUP($E29,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":0},{"$f":"_xlfn.XLOOKUP($E29,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":0},{"$f":"_xlfn.XLOOKUP($E29,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":0},{"$f":"_xlfn.XLOOKUP($E29,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0},{"$f":"_xlfn.XLOOKUP($E29,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0},null,"Initial Leases (10 yr life)",{"$f":"_xlfn.XLOOKUP($L29,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":10.316616753126258},{"$f":"_xlfn.XLOOKUP($L29,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":10.316616753126258},{"$f":"_xlfn.XLOOKUP($L29,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":10.316616753126258},{"$f":"_xlfn.XLOOKUP($L29,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":10.316616753126258},{"$f":"_xlfn.XLOOKUP($L29,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":3.4371485586621122},null,"Initial Leases (10 yr life)",44.703615571167148,34.386998818040894,24.070382064914636,13.753765311788378,3.4371485586621198,null,"Initial Leases (10 yr life)",2.8481149291121862E-3,2.1885306080819465E-3,1.5381596637421464E-3,8.8457370992366504E-4,2.2209098422931598E-4,null,"Initial Leases (10 yr life)",{"$f":"T29*'PTRM Revenue data'!J$7","v":1.2739199321610404},{"$f":"U29*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":1.007852077676797},{"$f":"V29*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":0.70548129841069496},{"$f":"W29*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":0.40311051914459312},{"$f":"X29*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":0.10073973987849123},null,"Initial Leases (10 yr life)",{"$f":"M29*'PTRM Revenue data'!J$8","v":10.61060961134041},{"$f":"N29*'PTRM Revenue data'!K$8","v":10.61060961134041},{"$f":"O29*'PTRM Revenue data'!L$8","v":10.61060961134041},{"$f":"P29*'PTRM Revenue data'!M$8","v":10.61060961134041},{"$f":"Q29*'PTRM Revenue data'!N$8","v":3.5350970579665484},null,"Initial Leases (10 yr life)",9.3366896791793685,9.6027575336636133,9.9051283129297154,10.207499092195816,3.4343573180880571]
[null,"Lease Extensions (5yr Life)",{"$f":"_xlfn.XLOOKUP(B30,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":0},null,"Lease Extensions (5yr Life)",{"$f":"_xlfn.XLOOKUP($E30,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":0},{"$f":"_xlfn.XLOOKUP($E30,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":0},{"$f":"_xlfn.XLOOKUP($E30,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":0},{"$f":"_xlfn.XLOOKUP($E30,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":12.068256056395876},{"$f":"_xlfn.XLOOKUP($E30,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":1.9902482508522195},null,"Lease Extensions (5yr Life)",{"$f":"_xlfn.XLOOKUP($L30,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":0},{"$f":"_xlfn.XLOOKUP($L30,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":0},{"$f":"_xlfn.XLOOKUP($L30,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":0},{"$f":"_xlfn.XLOOKUP($L30,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":0},{"$f":"_xlfn.XLOOKUP($L30,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":0},null,"Lease Extensions (5yr Life)",0,0,0,0,12.068256056395876,null,"Lease Extensions (5yr Life)",0,0,0,0,7.7978906635901358E-4,null,"Lease Extensions (5yr Life)",{"$f":"T30*'PTRM Revenue data'!J$7","v":0},{"$f":"U30*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":0},{"$f":"V30*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":0},{"$f":"W30*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":0},{"$f":"X30*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":0.35370975538560029},null,"Lease Extensions (5yr Life)",{"$f":"M30*'PTRM Revenue data'!J$8","v":0},{"$f":"N30*'PTRM Revenue data'!K$8","v":0},{"$f":"O30*'PTRM Revenue data'!L$8","v":0},{"$f":"P30*'PTRM Revenue data'!M$8","v":0},{"$f":"Q30*'PTRM Revenue data'!N$8","v":0},null,"Lease Extensions (5yr Life)",0,0,0,0,-0.35370975538560029]
[null,"Land",{"$f":"_xlfn.XLOOKUP(B31,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":194.05659106343998},null,"Land",{"$f":"_xlfn.XLOOKUP($E31,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":0},{"$f":"_xlfn.XLOOKUP($E31,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":0},{"$f":"_xlfn.XLOOKUP($E31,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":0},{"$f":"_xlfn.XLOOKUP($E31,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0},{"$f":"_xlfn.XLOOKUP($E31,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0},null,"Land",{"$f":"_xlfn.XLOOKUP($L31,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":0},{"$f":"_xlfn.XLOOKUP($L31,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":0},{"$f":"_xlfn.XLOOKUP($L31,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":0},{"$f":"_xlfn.XLOOKUP($L31,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":0},{"$f":"_xlfn.XLOOKUP($L31,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":0},null,"Land",194.05659106343998,194.05659106343998,194.05659106343998,194.05659106343998,194.05659106343998,null,"Land",1.2363551964169947E-2,1.2350562824330129E-2,1.2400718029821876E-2,1.2480753800924524E-2,1.2538945748170069E-2,null,"Land",{"$f":"T31*'PTRM Revenue data'!J$7","v":5.5300350131497398},{"$f":"U31*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":5.6876245445285765},{"$f":"V31*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":5.6876245445285765},{"$f":"W31*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":5.6876245445285765},{"$f":"X31*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":5.6876245445285765},null,"Land",{"$f":"M31*'PTRM Revenue data'!J$8","v":0},{"$f":"N31*'PTRM Revenue data'!K$8","v":0},{"$f":"O31*'PTRM Revenue data'!L$8","v":0},{"$f":"P31*'PTRM Revenue data'!M$8","v":0},{"$f":"Q31*'PTRM Revenue data'!N$8","v":0},null,"Land",-5.5300350131497398,-5.6876245445285765,-5.6876245445285765,-5.6876245445285765,-5.6876245445285765]
[null,"In-house software",{"$f":"_xlfn.XLOOKUP(B32,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":142.86290074885767},null,"In-house software",{"$f":"_xlfn.XLOOKUP($E32,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":61.263142229743771},{"$f":"_xlfn.XLOOKUP($E32,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":48.699056730184658},{"$f":"_xlfn.XLOOKUP($E32,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":37.950810827572504},{"$f":"_xlfn.XLOOKUP($E32,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":30.110336373548595},{"$f":"_xlfn.XLOOKUP($E32,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":35.864542585272289},null,"In-house software",{"$f":"_xlfn.XLOOKUP($L32,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":41.625082574328722},{"$f":"_xlfn.XLOOKUP($L32,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":97.063771676957941},{"$f":"_xlfn.XLOOKUP($L32,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":78.782342812810185},{"$f":"_xlfn.XLOOKUP($L32,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":61.22523659873967},{"$f":"_xlfn.XLOOKUP($L32,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":42.189813247070703},null,"In-house software",142.86290074885767,162.50096040427272,114.13624545749943,73.304713472261739,42.18981324707066,null,"In-house software",9.1019474653305024E-3,1.034223217819405E-2,7.2936012590176982E-3,4.7145942133731498E-3,2.7260902427040101E-3,null,"In-house software",{"$f":"T32*'PTRM Revenue data'!J$7","v":4.0711672759573743},{"$f":"U32*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":4.762757326818436},{"$f":"V32*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":3.3452309325179814},{"$f":"W32*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":2.1484953708074257},{"$f":"X32*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":1.2365455666211798},null,"In-house software",{"$f":"M32*'PTRM Revenue data'!J$8","v":42.811273482866504},{"$f":"N32*'PTRM Revenue data'!K$8","v":99.829800148036625},{"$f":"O32*'PTRM Revenue data'!L$8","v":81.027404996914925},{"$f":"P32*'PTRM Revenue data'!M$8","v":62.969973534619996},{"$f":"Q32*'PTRM Revenue data'!N$8","v":43.392097298212654},null,"In-house software",38.740106206909132,95.067042821218195,77.682174064396946,60.821478163812571,42.155551731591473]
[null,"IT Systems",{"$f":"_xlfn.XLOOKUP(B33,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":5.8574056922787889},null,"IT Systems",{"$f":"_xlfn.XLOOKUP($E33,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":2.0932654933722392},{"$f":"_xlfn.XLOOKUP($E33,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":1.7869017980254427},{"$f":"_xlfn.XLOOKUP($E33,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":1.6670333117655658},{"$f":"_xlfn.XLOOKUP($E33,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":1.3788910491225916},{"$f":"_xlfn.XLOOKUP($E33,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":1.6053574955484031},null,"IT Systems",{"$f":"_xlfn.XLOOKUP($L33,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":2.2925711860959082},{"$f":"_xlfn.XLOOKUP($L33,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":2.3395160639939667},{"$f":"_xlfn.XLOOKUP($L33,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":1.9663723660198618},{"$f":"_xlfn.XLOOKUP($L33,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":1.5816544205104168},{"$f":"_xlfn.XLOOKUP($L33,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":1.3963894460253707},null,"IT Systems",5.8574056922787889,5.6580999995551204,5.1054857335865957,4.8061466793323007,4.6033833079444753,null,"IT Systems",3.7318155108701781E-4,3.6010484945601636E-4,3.2625374196534315E-4,3.091074263809345E-4,2.9744711704987852E-4,null,"IT Systems",{"$f":"T33*'PTRM Revenue data'!J$7","v":0.1669186209394711},{"$f":"U33*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":0.16583383360757034},{"$f":"V33*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":0.14963720536858563},{"$f":"W33*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":0.14086384630470244},{"$f":"X33*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":0.13492103384202375},null,"IT Systems",{"$f":"M33*'PTRM Revenue data'!J$8","v":2.3579026384303665},{"$f":"N33*'PTRM Revenue data'!K$8","v":2.4061853055632128},{"$f":"O33*'PTRM Revenue data'!L$8","v":2.0224081232873128},{"$f":"P33*'PTRM Revenue data'!M$8","v":1.6267268618853468},{"$f":"Q33*'PTRM Revenue data'!N$8","v":1.4361823872812984},null,"IT Systems",2.1909840174908952,2.2403514719556425,1.8727709179187271,1.4858630155806443,1.3012613534392747]
[null,"Legacy ICT",{"$f":"_xlfn.XLOOKUP(B34,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":74.331331331019172},null,"Legacy ICT",{"$f":"_xlfn.XLOOKUP($E34,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":0},{"$f":"_xlfn.XLOOKUP($E34,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":0},{"$f":"_xlfn.XLOOKUP($E34,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":0},{"$f":"_xlfn.XLOOKUP($E34,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0},{"$f":"_xlfn.XLOOKUP($E34,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0},null,"Legacy ICT",{"$f":"_xlfn.XLOOKUP($L34,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":14.866266266203843},{"$f":"_xlfn.XLOOKUP($L34,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":14.866266266203843},{"$f":"_xlfn.XLOOKUP($L34,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":14.866266266203843},{"$f":"_xlfn.XLOOKUP($L34,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":14.866266266203843},{"$f":"_xlfn.XLOOKUP($L34,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":14.866266266203843},null,"Legacy ICT",74.331331331019172,59.465065064815327,44.598798798611483,29.732532532407639,14.866266266203796,null,"Legacy ICT",4.7357282349485092E-3,3.7846023054985303E-3,2.8499785827400064E-3,1.9122484651585253E-3,9.6058219495796923E-4,null,"Legacy ICT",{"$f":"T34*'PTRM Revenue data'!J$7","v":2.1182216104177072},{"$f":"U34*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":1.7428676951975566},{"$f":"V34*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":1.3071507713981672},{"$f":"W34*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":0.87143384759877762},{"$f":"X34*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":0.43571692379938814},null,"Legacy ICT",{"$f":"M34*'PTRM Revenue data'!J$8","v":15.289910588287384},{"$f":"N34*'PTRM Revenue data'!K$8","v":15.289910588287384},{"$f":"O34*'PTRM Revenue data'!L$8","v":15.289910588287384},{"$f":"P34*'PTRM Revenue data'!M$8","v":15.289910588287384},{"$f":"Q34*'PTRM Revenue data'!N$8","v":15.289910588287384},null,"Legacy ICT",13.171688977869676,13.547042893089827,13.982759816889217,14.418476740688606,14.854193664487996]
[null,"Buildings - capital works",{"$f":"_xlfn.XLOOKUP(B35,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":129.63063278243231},null,"Buildings - capital works",{"$f":"_xlfn.XLOOKUP($E35,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":28.553013872773072},{"$f":"_xlfn.XLOOKUP($E35,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":34.351071320570512},{"$f":"_xlfn.XLOOKUP($E35,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":19.346293224835211},{"$f":"_xlfn.XLOOKUP($E35,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":22.553234330909948},{"$f":"_xlfn.XLOOKUP($E35,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":10.896155262484189},null,"Buildings - capital works",{"$f":"_xlfn.XLOOKUP($L35,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":3.3459642468420174},{"$f":"_xlfn.XLOOKUP($L35,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":31.898978119615087},{"$f":"_xlfn.XLOOKUP($L35,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":37.697035567412527},{"$f":"_xlfn.XLOOKUP($L35,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":22.69225747167723},{"$f":"_xlfn.XLOOKUP($L35,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":25.899198577751967},null,"Buildings - capital works",129.63063278243231,154.83768240836338,157.28977560931878,138.93903326674149,138.80001012597421,null,"Buildings - capital works",8.2589055891942858E-3,9.8545095205397996E-3,1.0051223437535638E-2,8.9358668934556903E-3,8.9685477173309831E-3,null,"Buildings - capital works",{"$f":"T35*'PTRM Revenue data'!J$7","v":3.6940870399462717},{"$f":"U35*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":4.5381535255137386},{"$f":"V35*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":4.6100221768117837},{"$f":"W35*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":4.0721783860598286},{"$f":"X35*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":4.068103742558403},null,"Buildings - capital works",{"$f":"M35*'PTRM Revenue data'!J$8","v":3.4413142647743356},{"$f":"N35*'PTRM Revenue data'!K$8","v":32.808004012105904},{"$f":"O35*'PTRM Revenue data'!L$8","v":38.771288832593257},{"$f":"P35*'PTRM Revenue data'!M$8","v":23.338919240072201},{"$f":"Q35*'PTRM Revenue data'!N$8","v":26.637248618529323},null,"Buildings - capital works",-0.25277277517193619,28.269850486592166,34.161266655781475,19.266740854012372,22.56914487597092]
[null,"Equity raising costs",{"$f":"_xlfn.XLOOKUP(B36,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":22.609300222198542},null,"Equity raising costs",{"$f":"_xlfn.XLOOKUP($E36,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":0},{"$f":"_xlfn.XLOOKUP($E36,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":0},{"$f":"_xlfn.XLOOKUP($E36,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":0},{"$f":"_xlfn.XLOOKUP($E36,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0},{"$f":"_xlfn.XLOOKUP($E36,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0},null,"Equity raising costs",{"$f":"_xlfn.XLOOKUP($L36,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":0.70433957078500187},{"$f":"_xlfn.XLOOKUP($L36,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":0.70433957078500187},{"$f":"_xlfn.XLOOKUP($L36,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":0.70433957078500187},{"$f":"_xlfn.XLOOKUP($L36,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":0.70433957078500187},{"$f":"_xlfn.XLOOKUP($L36,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":0.70433957078500187},null,"Equity raising costs",22.609300222198542,21.904960651413539,21.200621080628537,20.496281509843534,19.791941939058532,null,"Equity raising costs",1.4404625817593998E-3,1.3941221537861564E-3,1.3547745151929686E-3,1.3182187832783837E-3,1.2788541984830413E-3,null,"Equity raising costs",{"$f":"T36*'PTRM Revenue data'!J$7","v":0.64429773380229005},{"$f":"U36*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":0.64201473995378444},{"$f":"V36*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":0.62137117918356632},{"$f":"W36*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":0.6007276184133481},{"$f":"X36*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":0.58008405764312998},null,"Equity raising costs",{"$f":"M36*'PTRM Revenue data'!J$8","v":0.72441115127728506},{"$f":"N36*'PTRM Revenue data'!K$8","v":0.72441115127728506},{"$f":"O36*'PTRM Revenue data'!L$8","v":0.72441115127728506},{"$f":"P36*'PTRM Revenue data'!M$8","v":0.72441115127728506},{"$f":"Q36*'PTRM Revenue data'!N$8","v":0.72441115127728506},null,"Equity raising costs",8.0113417474995008E-2,8.2396411323500618E-2,0.10303997209371873,0.12368353286393696,0.14432709363415508]
[]
[]
[null,"Total",{"$f":"SUM(C7:C36)","v":15695.860835609661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(T7:T36)","v":15695.860835609661},{"$f":"SUM(U7:U36)","v":15712.368239701274},{"$f":"SUM(V7:V36)","v":15648.818931029868},15548.467196674055,15476.308372397301,null,"Total",{"$f":"SUM(AA7:AA36)","v":1},{"$f":"SUM(AB7:AB36)","v":1},1.0000000000000002,1.0000000000000002,1.0000000000000002]

{"sheet":"BBM Costs","index":6,"n_rows":36,"n_cols":31,"rows_kept":36,"cut":false,"hidden":false,"merged":[[3,1,3,6],[3,8,3,13],[3,15,3,20],[3,22,3,27]]}
[]
[null,"BBM Costs"]
[]
[null,"Building block costs by year (000s)",null,null,null,null,null,null,"Operational costs",null,null,null,null,null,null,"Return of capex (Regulatory depreciation split)",null,null,null,null,null,null,"Return on capex",null,null,null,null,null,null,"Replacement cost (ORAB)"]
[]
[null,null,"2025-26","2026-27","2027-28","2028-29","2029-30",null,"Category","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Category","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Category","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Category","2025-26"]
[null,"Return on Capital",{"$f":"_xlfn.XLOOKUP($B7,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!C$7:C$11)","v":886.87485275404333},{"$f":"_xlfn.XLOOKUP($B7,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!D$7:D$11)","v":928.55347746155292},{"$f":"_xlfn.XLOOKUP($B7,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!E$7:E$11)","v":974.94137014642513},{"$f":"_xlfn.XLOOKUP($B7,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!F$7:F$11)","v":1060.4651099791602},{"$f":"_xlfn.XLOOKUP($B7,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!G$7:G$11)","v":1121.48242477191},null,{"$f":"'Opex costs'!B7","v":"Preventative maintenance"},{"$f":"_xlfn.XLOOKUP($I7,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":139.32692481020706},{"$f":"_xlfn.XLOOKUP($I7,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":144.36705585998928},{"$f":"_xlfn.XLOOKUP($I7,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":149.65757907790913},{"$f":"_xlfn.XLOOKUP($I7,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":160.46291431779846},{"$f":"_xlfn.XLOOKUP($I7,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":167.38466673824541},null,{"$f":"'PTRM Data'!B7","v":"OH Sub-transmission lines"},{"$f":"_xlfn.XLOOKUP($P7,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":3.2570243775223773},{"$f":"_xlfn.XLOOKUP($P7,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":3.1157970340193408},{"$f":"_xlfn.XLOOKUP($P7,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":3.6176409068244695},{"$f":"_xlfn.XLOOKUP($P7,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":4.0703841939700567},{"$f":"_xlfn.XLOOKUP($P7,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":4.5609634557909757},null,{"$f":"'PTRM Data'!B7","v":"OH Sub-transmission lines"},{"$f":"_xlfn.XLOOKUP($W7,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":44.534326899947672},{"$f":"_xlfn.XLOOKUP($W7,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":46.784567929345506},{"$f":"_xlfn.XLOOKUP($W7,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":49.602155657505911},{"$f":"_xlfn.XLOOKUP($W7,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":55.18794386597105},{"$f":"_xlfn.XLOOKUP($W7,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":58.970812568458179},null,{"$f":"'PTRM Data'!B7","v":"OH Sub-transmission lines"},{"$f":"_xlfn.XLOOKUP(AD7,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":776.27998038449937}]
[null,"Return of Capital (regulatory depreciation)",{"$f":"_xlfn.XLOOKUP($B8,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!C$7:C$11)","v":175.73342765357737},{"$f":"_xlfn.XLOOKUP($B8,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!D$7:D$11)","v":204.88667020207595},{"$f":"_xlfn.XLOOKUP($B8,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!E$7:E$11)","v":240.01280456856168},{"$f":"_xlfn.XLOOKUP($B8,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!F$7:F$11)","v":276.4636556239048},{"$f":"_xlfn.XLOOKUP($B8,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!G$7:G$11)","v":294.50147454879072},null,{"$f":"'Opex costs'!B8","v":"Corrective maintenance"},{"$f":"_xlfn.XLOOKUP($I8,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":92.031712529536861},{"$f":"_xlfn.XLOOKUP($I8,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":95.360946218693613},{"$f":"_xlfn.XLOOKUP($I8,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":98.855575218692678},{"$f":"_xlfn.XLOOKUP($I8,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":105.99298608121907},{"$f":"_xlfn.XLOOKUP($I8,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":110.56511547994769},null,{"$f":"'PTRM Data'!B8","v":"UG Sub-transmission cables"},{"$f":"_xlfn.XLOOKUP($P8,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":13.045897507533923},{"$f":"_xlfn.XLOOKUP($P8,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":13.391366004578316},{"$f":"_xlfn.XLOOKUP($P8,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":14.426783438346096},{"$f":"_xlfn.XLOOKUP($P8,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":15.426869469131375},{"$f":"_xlfn.XLOOKUP($P8,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":16.43555317294399},null,{"$f":"'PTRM Data'!B8","v":"UG Sub-transmission cables"},{"$f":"_xlfn.XLOOKUP($W8,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":49.546998772495229},{"$f":"_xlfn.XLOOKUP($W8,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":49.996200362834763},{"$f":"_xlfn.XLOOKUP($W8,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":50.985931319931638},{"$f":"_xlfn.XLOOKUP($W8,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":54.4424517698777},{"$f":"_xlfn.XLOOKUP($W8,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":55.945245167060108},null,{"$f":"'PTRM Data'!B8","v":"UG Sub-transmission cables"},{"$f":"_xlfn.XLOOKUP(AD8,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":863.6561033387618}]
[null,"Operating Expenditure",{"$f":"_xlfn.XLOOKUP($B9,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!C$7:C$11)","v":499.95918140311471},{"$f":"_xlfn.XLOOKUP($B9,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!D$7:D$11)","v":518.55586332565315},{"$f":"_xlfn.XLOOKUP($B9,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!E$7:E$11)","v":538.05343241892945},{"$f":"_xlfn.XLOOKUP($B9,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!F$7:F$11)","v":577.80376787287935},{"$f":"_xlfn.XLOOKUP($B9,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!G$7:G$11)","v":603.28075954194321},null,{"$f":"'Opex costs'!B9","v":"Vegetation management"},{"$f":"_xlfn.XLOOKUP($I9,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":51.41186191005847},{"$f":"_xlfn.XLOOKUP($I9,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":53.27167846664279},{"$f":"_xlfn.XLOOKUP($I9,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":55.223890140604368},{"$f":"_xlfn.XLOOKUP($I9,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":59.211076422091736},{"$f":"_xlfn.XLOOKUP($I9,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":61.765214325446657},null,{"$f":"'PTRM Data'!B9","v":"OH Distribution Lines"},{"$f":"_xlfn.XLOOKUP($P9,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":25.263609164607274},{"$f":"_xlfn.XLOOKUP($P9,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":24.962194080969326},{"$f":"_xlfn.XLOOKUP($P9,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":27.314489372557105},{"$f":"_xlfn.XLOOKUP($P9,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":29.778341004270018},{"$f":"_xlfn.XLOOKUP($P9,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":32.334426903386301},null,{"$f":"'PTRM Data'!B9","v":"OH Distribution Lines"},{"$f":"_xlfn.XLOOKUP($W9,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":180.2248719118208},{"$f":"_xlfn.XLOOKUP($W9,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":191.7851914836736},{"$f":"_xlfn.XLOOKUP($W9,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":205.77206608362664},{"$f":"_xlfn.XLOOKUP($W9,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":229.34580447798731},{"$f":"_xlfn.XLOOKUP($W9,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":246.18392192258764},null,{"$f":"'PTRM Data'!B9","v":"OH Distribution Lines"},{"$f":"_xlfn.XLOOKUP(AD9,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":3141.5083548208186}]
[null,"Revenue Adjustments",{"$f":"_xlfn.XLOOKUP($B10,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!C$7:C$11)","v":-12.632767501595552},{"$f":"_xlfn.XLOOKUP($B10,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!D$7:D$11)","v":-13.152113336600992},{"$f":"_xlfn.XLOOKUP($B10,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!E$7:E$11)","v":-13.667541312503866},{"$f":"_xlfn.XLOOKUP($B10,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!F$7:F$11)","v":-14.679548074677902},{"$f":"_xlfn.XLOOKUP($B10,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!G$7:G$11)","v":-15.346623232422298},null,{"$f":"'Opex costs'!B10","v":"Emergency response"},{"$f":"_xlfn.XLOOKUP($I10,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":2.4780460754020197},{"$f":"_xlfn.XLOOKUP($I10,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":2.5676890283663396},{"$f":"_xlfn.XLOOKUP($I10,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":2.6617854158007739},{"$f":"_xlfn.XLOOKUP($I10,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":2.8539673549420113},{"$f":"_xlfn.XLOOKUP($I10,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":2.9770765202649252},null,{"$f":"'PTRM Data'!B10","v":"UG Distribution Cables"},{"$f":"_xlfn.XLOOKUP($P10,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":-4.5297707302899397},{"$f":"_xlfn.XLOOKUP($P10,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":-5.3484886732466492},{"$f":"_xlfn.XLOOKUP($P10,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":-3.9459666271893497},{"$f":"_xlfn.XLOOKUP($P10,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":-2.5797958042107467},{"$f":"_xlfn.XLOOKUP($P10,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":-1.2009370088068749},null,{"$f":"'PTRM Data'!B10","v":"UG Distribution Cables"},{"$f":"_xlfn.XLOOKUP($W10,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":156.59322804495889},{"$f":"_xlfn.XLOOKUP($W10,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":163.32414565888544},{"$f":"_xlfn.XLOOKUP($W10,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":172.02599736224258},{"$f":"_xlfn.XLOOKUP($W10,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":188.83486642177314},{"$f":"_xlfn.XLOOKUP($W10,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":199.81014923637414},null,{"$f":"'PTRM Data'!B10","v":"UG Distribution Cables"},{"$f":"_xlfn.XLOOKUP(AD10,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":2729.5840412764592}]
[null,"Net Tax Allowance",{"$f":"_xlfn.XLOOKUP($B11,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!C$7:C$11)","v":13.579384237747254},{"$f":"_xlfn.XLOOKUP($B11,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!D$7:D$11)","v":16.630420401010042},{"$f":"_xlfn.XLOOKUP($B11,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!E$7:E$11)","v":21.564623270655424},{"$f":"_xlfn.XLOOKUP($B11,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!F$7:F$11)","v":30.122717911667937},{"$f":"_xlfn.XLOOKUP($B11,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!G$7:G$11)","v":30.89142693077849},null,{"$f":"'Opex costs'!B11","v":"Other network maintenance costs"},{"$f":"_xlfn.XLOOKUP($I11,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":0},{"$f":"_xlfn.XLOOKUP($I11,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":0},{"$f":"_xlfn.XLOOKUP($I11,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":0},{"$f":"_xlfn.XLOOKUP($I11,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":0},{"$f":"_xlfn.XLOOKUP($I11,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":0},null,{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP($P11,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":8.1049669245329348},{"$f":"_xlfn.XLOOKUP($P11,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":8.3390459902497298},{"$f":"_xlfn.XLOOKUP($P11,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":9.0658845110770443},{"$f":"_xlfn.XLOOKUP($P11,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":9.8277194749784265},{"$f":"_xlfn.XLOOKUP($P11,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":10.624680878461547},null,{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP($W11,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":32.399208831492437},{"$f":"_xlfn.XLOOKUP($W11,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":35.003520000101659},{"$f":"_xlfn.XLOOKUP($W11,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":38.142422382525915},{"$f":"_xlfn.XLOOKUP($W11,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":43.135584795744563},{"$f":"_xlfn.XLOOKUP($W11,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":46.941428031343975},null,{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP(AD11,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":564.75215742429464}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B12","v":"Network operations"},{"$f":"_xlfn.XLOOKUP($I12,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":60.700951453995089},{"$f":"_xlfn.XLOOKUP($I12,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":62.896799461057334},{"$f":"_xlfn.XLOOKUP($I12,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":65.201736525121916},{"$f":"_xlfn.XLOOKUP($I12,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":69.909327184530596},{"$f":"_xlfn.XLOOKUP($I12,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":72.924946442778534},null,{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP($P12,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":14.614762802055967},{"$f":"_xlfn.XLOOKUP($P12,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":14.678824285898461},{"$f":"_xlfn.XLOOKUP($P12,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":15.400739318249364},{"$f":"_xlfn.XLOOKUP($P12,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":16.208720169705934},{"$f":"_xlfn.XLOOKUP($P12,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":17.050137820326899},null,{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP($W12,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":47.140525270614638},{"$f":"_xlfn.XLOOKUP($W12,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":50.49077772091573},{"$f":"_xlfn.XLOOKUP($W12,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":54.938023680763131},{"$f":"_xlfn.XLOOKUP($W12,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":61.55804130467456},{"$f":"_xlfn.XLOOKUP($W12,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":66.391706249922592},null,{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP(AD12,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":821.70874872773084}]
[null,"Total",{"$f":"SUM(C7:C11)","v":1563.5140785468873},{"$f":"SUM(D7:D11)","v":1655.4743180536914},1760.9046890920679,1930.1757033129343,2034.8094625610001,null,{"$f":"'Opex costs'!B13","v":"Network billing and other energy market services"},{"$f":"_xlfn.XLOOKUP($I13,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":3.8900764999645929},{"$f":"_xlfn.XLOOKUP($I13,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":4.0307994462307795},{"$f":"_xlfn.XLOOKUP($I13,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":4.1785134654024656},{"$f":"_xlfn.XLOOKUP($I13,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":4.4802037578437259},{"$f":"_xlfn.XLOOKUP($I13,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":4.6734625013782782},null,{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP($P13,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":2.2909789443389634},{"$f":"_xlfn.XLOOKUP($P13,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":2.2279173629691158},{"$f":"_xlfn.XLOOKUP($P13,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":2.6835716515228469},{"$f":"_xlfn.XLOOKUP($P13,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":3.1814020874939821},{"$f":"_xlfn.XLOOKUP($P13,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":3.6835612934389665},null,{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP($W13,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":33.974430435632044},{"$f":"_xlfn.XLOOKUP($W13,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":35.178227685426947},{"$f":"_xlfn.XLOOKUP($W13,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":36.575481279410198},{"$f":"_xlfn.XLOOKUP($W13,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":39.31366726675229},{"$f":"_xlfn.XLOOKUP($W13,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":40.683503063018236},null,{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP(AD13,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":592.20992048221501}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B14","v":"Customer services"},{"$f":"_xlfn.XLOOKUP($I14,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":18.433850221217373},{"$f":"_xlfn.XLOOKUP($I14,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":19.100692046611528},{"$f":"_xlfn.XLOOKUP($I14,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":19.800662369819744},{"$f":"_xlfn.XLOOKUP($I14,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":21.230277870725207},{"$f":"_xlfn.XLOOKUP($I14,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":22.146070331950334},null,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP($P14,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":1.3003138845345408},{"$f":"_xlfn.XLOOKUP($P14,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":1.2456915396164598},{"$f":"_xlfn.XLOOKUP($P14,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":1.356409798973659},{"$f":"_xlfn.XLOOKUP($P14,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":1.4772895263995736},{"$f":"_xlfn.XLOOKUP($P14,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":1.6091595584540004},null,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP($W14,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":11.350608306372015},{"$f":"_xlfn.XLOOKUP($W14,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":12.35064516709738},{"$f":"_xlfn.XLOOKUP($W14,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":13.574280784573428},{"$f":"_xlfn.XLOOKUP($W14,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":15.474517047160015},{"$f":"_xlfn.XLOOKUP($W14,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":16.942622067820601},null,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP(AD14,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":197.85299580744211}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B15","v":"DSM initiatives"},{"$f":"_xlfn.XLOOKUP($I15,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":5.0886341582650099},{"$f":"_xlfn.XLOOKUP($I15,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":5.2727147518544477},{"$f":"_xlfn.XLOOKUP($I15,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":5.4659404129998004},{"$f":"_xlfn.XLOOKUP($I15,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":5.8605834302637358},{"$f":"_xlfn.XLOOKUP($I15,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":6.1133864390843211},null,{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP($P15,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":3.6913981649972563},{"$f":"_xlfn.XLOOKUP($P15,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":3.6942294095692105},{"$f":"_xlfn.XLOOKUP($P15,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":4.5445005602128212},{"$f":"_xlfn.XLOOKUP($P15,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":5.3683989988389555},{"$f":"_xlfn.XLOOKUP($P15,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":6.1780002079324881},null,{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP($W15,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":62.274510337170248},{"$f":"_xlfn.XLOOKUP($W15,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":63.978717674517732},{"$f":"_xlfn.XLOOKUP($W15,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":66.612107781043306},{"$f":"_xlfn.XLOOKUP($W15,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":72.409824022715114},{"$f":"_xlfn.XLOOKUP($W15,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":76.041608268396004},null,{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP(AD15,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":1085.5099656406758}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B16","v":"Levies"},{"$f":"_xlfn.XLOOKUP($I16,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":13.50804642108052},{"$f":"_xlfn.XLOOKUP($I16,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":13.996698017184649},{"$f":"_xlfn.XLOOKUP($I16,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":14.50962567504271},{"$f":"_xlfn.XLOOKUP($I16,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":15.557226274959701},{"$f":"_xlfn.XLOOKUP($I16,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":16.228305128799256},null,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP($P16,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":29.454521177895366},{"$f":"_xlfn.XLOOKUP($P16,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":30.015451428906566},{"$f":"_xlfn.XLOOKUP($P16,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":32.084638372261232},{"$f":"_xlfn.XLOOKUP($P16,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":34.206543357816436},{"$f":"_xlfn.XLOOKUP($P16,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":36.374577401589889},null,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP($W16,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":103.67051647293854},{"$f":"_xlfn.XLOOKUP($W16,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":108.19645085486604},{"$f":"_xlfn.XLOOKUP($W16,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":114.0451883720413},{"$f":"_xlfn.XLOOKUP($W16,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":124.95008407763851},{"$f":"_xlfn.XLOOKUP($W16,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":131.92213075494644},null,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(AD16,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":1807.0857268117418}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B17","v":"Debt raising costs"},{"$f":"_xlfn.XLOOKUP($I17,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":7.8831611334013996},{"$f":"_xlfn.XLOOKUP($I17,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":8.1683333300390313},{"$f":"_xlfn.XLOOKUP($I17,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":8.4676727941352627},{"$f":"_xlfn.XLOOKUP($I17,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":9.0790420532537119},{"$f":"_xlfn.XLOOKUP($I17,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":9.4706769775888606},null,{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP($P17,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":8.0699778505834132},{"$f":"_xlfn.XLOOKUP($P17,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":8.3007781475090177},{"$f":"_xlfn.XLOOKUP($P17,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":9.0288801733707018},{"$f":"_xlfn.XLOOKUP($P17,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":9.7662703690500585},{"$f":"_xlfn.XLOOKUP($P17,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":10.512958033137718},null,{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP($W17,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":34.48864538125531},{"$f":"_xlfn.XLOOKUP($W17,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":35.342217271968934},{"$f":"_xlfn.XLOOKUP($W17,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":36.538806556550909},{"$f":"_xlfn.XLOOKUP($W17,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":39.261658828177232},{"$f":"_xlfn.XLOOKUP($W17,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":40.62222852483066},null,{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP(AD17,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":601.17322577250582}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B18","v":"Other support costs"},{"$f":"_xlfn.XLOOKUP($I18,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":31.562924477847393},{"$f":"_xlfn.XLOOKUP($I18,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":32.704708636935329},{"$f":"_xlfn.XLOOKUP($I18,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":33.903216283630108},{"$f":"_xlfn.XLOOKUP($I18,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":36.351041645447509},{"$f":"_xlfn.XLOOKUP($I18,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":37.919085648417706},null,{"$f":"'PTRM Data'!B18","v":"Load Control & Network Metering Devices"},{"$f":"_xlfn.XLOOKUP($P18,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":8.4603953134611203},{"$f":"_xlfn.XLOOKUP($P18,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":8.9636324122375921},{"$f":"_xlfn.XLOOKUP($P18,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":6.7425614756290226},{"$f":"_xlfn.XLOOKUP($P18,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":5.2019546597720918},{"$f":"_xlfn.XLOOKUP($P18,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":5.6561414526118279},null,{"$f":"'PTRM Data'!B18","v":"Load Control & Network Metering Devices"},{"$f":"_xlfn.XLOOKUP($W18,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":3.7595526467622182},{"$f":"_xlfn.XLOOKUP($W18,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":3.7397841004906032},{"$f":"_xlfn.XLOOKUP($W18,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":3.7329726702723023},{"$f":"_xlfn.XLOOKUP($W18,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":4.0227198791226524},{"$f":"_xlfn.XLOOKUP($W18,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":4.261579539732816},null,{"$f":"'PTRM Data'!B18","v":"Load Control & Network Metering Devices"},{"$f":"_xlfn.XLOOKUP(AD18,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":65.53294184595606}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B19","v":"Corporate allocations"},{"$f":"_xlfn.XLOOKUP($I19,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":59.049610063942104},{"$f":"_xlfn.XLOOKUP($I19,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":61.185721038660212},{"$f":"_xlfn.XLOOKUP($I19,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":63.427953352894939},{"$f":"_xlfn.XLOOKUP($I19,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":68.00747617947566},{"$f":"_xlfn.XLOOKUP($I19,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":70.941056906555602},null,{"$f":"'PTRM Data'!B19","v":"Communications - Pilot Wires"},{"$f":"_xlfn.XLOOKUP($P19,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":9.5928287560079148},{"$f":"_xlfn.XLOOKUP($P19,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":9.8865177006950944},{"$f":"_xlfn.XLOOKUP($P19,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":10.610508629996453},{"$f":"_xlfn.XLOOKUP($P19,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":11.337824822873941},{"$f":"_xlfn.XLOOKUP($P19,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":12.064573905538648},null,{"$f":"'PTRM Data'!B19","v":"Communications - Pilot Wires"},{"$f":"_xlfn.XLOOKUP($W19,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":30.030058751044109},{"$f":"_xlfn.XLOOKUP($W19,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":30.265278619886061},{"$f":"_xlfn.XLOOKUP($W19,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":30.754360162532667},{"$f":"_xlfn.XLOOKUP($W19,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":32.446317622572494},{"$f":"_xlfn.XLOOKUP($W19,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":32.863339996704056},null,{"$f":"'PTRM Data'!B19","v":"Communications - Pilot Wires"},{"$f":"_xlfn.XLOOKUP(AD19,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":523.45538915584848}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B20","v":"Streetlighting (Residual Rate 2 Assets)"},{"$f":"_xlfn.XLOOKUP($P20,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":-0.20742415393917948},{"$f":"_xlfn.XLOOKUP($P20,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":0},{"$f":"_xlfn.XLOOKUP($P20,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":0},{"$f":"_xlfn.XLOOKUP($P20,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":0},{"$f":"_xlfn.XLOOKUP($P20,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":0},null,{"$f":"'PTRM Data'!B20","v":"Streetlighting (Residual Rate 2 Assets)"},{"$f":"_xlfn.XLOOKUP($W20,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":-1.1899695099565835E-2},{"$f":"_xlfn.XLOOKUP($W20,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":0},{"$f":"_xlfn.XLOOKUP($W20,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":0},{"$f":"_xlfn.XLOOKUP($W20,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":0},{"$f":"_xlfn.XLOOKUP($W20,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":0},null,{"$f":"'PTRM Data'!B20","v":"Streetlighting (Residual Rate 2 Assets)"},{"$f":"_xlfn.XLOOKUP(AD20,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":-0.20742415393917948}]
[null,null,null,null,null,null,null,null,"EBSS",{"$f":"_xlfn.XLOOKUP($I21,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!Q$7:Q$11)","v":0},{"$f":"_xlfn.XLOOKUP($I21,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!R$7:R$11)","v":0},{"$f":"_xlfn.XLOOKUP($I21,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!S$7:S$11)","v":0},{"$f":"_xlfn.XLOOKUP($I21,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!T$7:T$11)","v":0},{"$f":"_xlfn.XLOOKUP($I21,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!U$7:U$11)","v":0},null,{"$f":"'PTRM Data'!B21","v":"Systems Buildings"},{"$f":"_xlfn.XLOOKUP($P21,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":-2.3335336702656777},{"$f":"_xlfn.XLOOKUP($P21,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":-2.400101498635876},{"$f":"_xlfn.XLOOKUP($P21,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":-2.1979896641970269},{"$f":"_xlfn.XLOOKUP($P21,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":-1.995923911369256},{"$f":"_xlfn.XLOOKUP($P21,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":-1.7938305457579604},null,{"$f":"'PTRM Data'!B21","v":"Systems Buildings"},{"$f":"_xlfn.XLOOKUP($W21,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":18.980116982025429},{"$f":"_xlfn.XLOOKUP($W21,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":19.487207822911202},{"$f":"_xlfn.XLOOKUP($W21,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":20.189644033133966},{"$f":"_xlfn.XLOOKUP($W21,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":21.754817414555621},{"$f":"_xlfn.XLOOKUP($W21,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":22.581067928902154},null,{"$f":"'PTRM Data'!B21","v":"Systems Buildings"},{"$f":"_xlfn.XLOOKUP(AD21,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":330.84332612916427}]
[null,null,null,null,null,null,null,null,"CESS",{"$f":"_xlfn.XLOOKUP($I22,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!Q$7:Q$11)","v":-12.995923493464389},{"$f":"_xlfn.XLOOKUP($I22,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!R$7:R$11)","v":-12.995923493464389},{"$f":"_xlfn.XLOOKUP($I22,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!S$7:S$11)","v":-12.995923493464389},{"$f":"_xlfn.XLOOKUP($I22,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!T$7:T$11)","v":-12.995923493464389},{"$f":"_xlfn.XLOOKUP($I22,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!U$7:U$11)","v":-12.995923493464389},null,{"$f":"'PTRM Data'!B22","v":"Systems Easements"},{"$f":"_xlfn.XLOOKUP($P22,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":-6.1510113139912468},{"$f":"_xlfn.XLOOKUP($P22,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":-6.3262968208954247},{"$f":"_xlfn.XLOOKUP($P22,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":-6.3262968208954247},{"$f":"_xlfn.XLOOKUP($P22,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":-6.3262968208954247},{"$f":"_xlfn.XLOOKUP($P22,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":-6.3262968208954247},null,{"$f":"'PTRM Data'!B22","v":"Systems Easements"},{"$f":"_xlfn.XLOOKUP($W22,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":12.382933746613691},{"$f":"_xlfn.XLOOKUP($W22,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":12.984394690104642},{"$f":"_xlfn.XLOOKUP($W22,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":13.745020516644443},{"$f":"_xlfn.XLOOKUP($W22,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":15.13979892600182},{"$f":"_xlfn.XLOOKUP($W22,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":16.072116189835633},null,{"$f":"'PTRM Data'!B22","v":"Systems Easements"},{"$f":"_xlfn.XLOOKUP(AD22,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":215.84750988871744}]
[null,null,null,null,null,null,null,null,"Control period carryover",{"$f":"_xlfn.XLOOKUP($I23,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!Q$7:Q$11)","v":0},{"$f":"_xlfn.XLOOKUP($I23,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!R$7:R$11)","v":0},{"$f":"_xlfn.XLOOKUP($I23,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!S$7:S$11)","v":0},{"$f":"_xlfn.XLOOKUP($I23,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!T$7:T$11)","v":0},{"$f":"_xlfn.XLOOKUP($I23,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!U$7:U$11)","v":0},null,{"$f":"'PTRM Data'!B23","v":"System Land"},{"$f":"_xlfn.XLOOKUP($P23,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":-9.9449806252650372},{"$f":"_xlfn.XLOOKUP($P23,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":-10.228382960436598},{"$f":"_xlfn.XLOOKUP($P23,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":-10.228382960436598},{"$f":"_xlfn.XLOOKUP($P23,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":-10.228382960436598},{"$f":"_xlfn.XLOOKUP($P23,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":-10.228382960436598},null,{"$f":"'PTRM Data'!B23","v":"System Land"},{"$f":"_xlfn.XLOOKUP($W23,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":20.020778682994468},{"$f":"_xlfn.XLOOKUP($W23,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":20.993223233090713},{"$f":"_xlfn.XLOOKUP($W23,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":22.223006226792631},{"$f":"_xlfn.XLOOKUP($W23,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":24.478089748756844},{"$f":"_xlfn.XLOOKUP($W23,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":25.985464170965649},null,{"$f":"'PTRM Data'!B23","v":"System Land"},{"$f":"_xlfn.XLOOKUP(AD23,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":348.98314996954872}]
[null,null,null,null,null,null,null,null,"Shared asset decrements",{"$f":"_xlfn.XLOOKUP($I24,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!Q$7:Q$11)","v":0},{"$f":"_xlfn.XLOOKUP($I24,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!R$7:R$11)","v":0},{"$f":"_xlfn.XLOOKUP($I24,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!S$7:S$11)","v":0},{"$f":"_xlfn.XLOOKUP($I24,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!T$7:T$11)","v":0},{"$f":"_xlfn.XLOOKUP($I24,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!U$7:U$11)","v":0},null,{"$f":"'PTRM Data'!B24","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP($P24,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":0.10714269249395347},{"$f":"_xlfn.XLOOKUP($P24,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":2.2751306962229281},{"$f":"_xlfn.XLOOKUP($P24,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":4.9659237792763973},{"$f":"_xlfn.XLOOKUP($P24,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":7.508993052462662},{"$f":"_xlfn.XLOOKUP($P24,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":10.375521660636792},null,{"$f":"'PTRM Data'!B24","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP($W24,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":8.2603708213359842E-2},{"$f":"_xlfn.XLOOKUP($W24,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":1.6152520470280887},{"$f":"_xlfn.XLOOKUP($W24,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":3.4773291571011669},{"$f":"_xlfn.XLOOKUP($W24,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":5.3330234393132105},{"$f":"_xlfn.XLOOKUP($W24,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":7.2321147015253935},null,{"$f":"'PTRM Data'!B24","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(AD24,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":1.4398691853054419}]
[null,null,null,null,null,null,null,null,"DMIA",{"$f":"_xlfn.XLOOKUP($I25,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!Q$7:Q$11)","v":1.453968932511388},{"$f":"_xlfn.XLOOKUP($I25,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!R$7:R$11)","v":1.4723917182084778},{"$f":"_xlfn.XLOOKUP($I25,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!S$7:S$11)","v":1.4982718177522174},{"$f":"_xlfn.XLOOKUP($I25,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!T$7:T$11)","v":1.5212886450643706},{"$f":"_xlfn.XLOOKUP($I25,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!U$7:U$11)","v":1.5308449474227246},null,{"$f":"'PTRM Data'!B25","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP($P25,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":19.843890496221245},{"$f":"_xlfn.XLOOKUP($P25,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":21.791002870131713},{"$f":"_xlfn.XLOOKUP($P25,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":25.238591579300859},{"$f":"_xlfn.XLOOKUP($P25,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":27.820410831497639},{"$f":"_xlfn.XLOOKUP($P25,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":27.029732354422976},null,{"$f":"'PTRM Data'!B25","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP($W25,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":6.7624759427289947},{"$f":"_xlfn.XLOOKUP($W25,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":7.8852570501313419},{"$f":"_xlfn.XLOOKUP($W25,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":9.2199393143304658},{"$f":"_xlfn.XLOOKUP($W25,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":10.217915890471041},{"$f":"_xlfn.XLOOKUP($W25,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":10.382612417547129},null,{"$f":"'PTRM Data'!B25","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(AD25,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":117.87704132064654}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B26","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP($P26,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":4.9590671258790273},{"$f":"_xlfn.XLOOKUP($P26,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":4.0230389933852253},{"$f":"_xlfn.XLOOKUP($P26,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":3.2026813388778752},{"$f":"_xlfn.XLOOKUP($P26,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":2.8831390176342309},{"$f":"_xlfn.XLOOKUP($P26,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":2.1972532785967553},null,{"$f":"'PTRM Data'!B26","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP($W26,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":1.1883579450236055},{"$f":"_xlfn.XLOOKUP($W26,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":1.2467830701159088},{"$f":"_xlfn.XLOOKUP($W26,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":1.3580473185670612},{"$f":"_xlfn.XLOOKUP($W26,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":1.5998245441738204},{"$f":"_xlfn.XLOOKUP($W26,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":1.8129091222555727},null,{"$f":"'PTRM Data'!B26","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(AD26,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":20.714324128558285}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B27","v":"Buildings"},{"$f":"_xlfn.XLOOKUP($P27,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":3.1681106911174908},{"$f":"_xlfn.XLOOKUP($P27,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":3.2583924122968888},{"$f":"_xlfn.XLOOKUP($P27,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":3.5844049589804534},{"$f":"_xlfn.XLOOKUP($P27,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":3.9104175056640189},{"$f":"_xlfn.XLOOKUP($P27,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":4.2364300523475835},null,{"$f":"'PTRM Data'!B27","v":"Buildings"},{"$f":"_xlfn.XLOOKUP($W27,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":16.653055040359938},{"$f":"_xlfn.XLOOKUP($W27,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":16.792799540135732},{"$f":"_xlfn.XLOOKUP($W27,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":17.068200678671722},{"$f":"_xlfn.XLOOKUP($W27,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":18.020001344106149},{"$f":"_xlfn.XLOOKUP($W27,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":18.301440005032486},null,{"$f":"'PTRM Data'!B27","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(AD27,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":290.28019821913574}]
[null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(J7:J25)","v":473.82384519396493},{"$f":"SUM(K7:K25)","v":491.4003045270095},509.8564990563417,547.52148772415126,571.64398489441578,null,{"$f":"'PTRM Data'!B28","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP($P28,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":-6.9357967933791436},{"$f":"_xlfn.XLOOKUP($P28,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":-7.0041589461129439},{"$f":"_xlfn.XLOOKUP($P28,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":0.28998094150908948},{"$f":"_xlfn.XLOOKUP($P28,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":0.41184414868441505},{"$f":"_xlfn.XLOOKUP($P28,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":0.52972068481135337},null,{"$f":"'PTRM Data'!B28","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP($W28,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":-0.8191411182937226},{"$f":"_xlfn.XLOOKUP($W28,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":-0.32370844136389865},{"$f":"_xlfn.XLOOKUP($W28,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":0.2354396786185749},{"$f":"_xlfn.XLOOKUP($W28,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":0.33756791970605937},{"$f":"_xlfn.XLOOKUP($W28,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":0.42172498189916013},null,{"$f":"'PTRM Data'!B28","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(AD28,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":-14.278487977819532}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B29","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP($P29,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":9.3366896791793685},{"$f":"_xlfn.XLOOKUP($P29,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":9.6027575336636133},{"$f":"_xlfn.XLOOKUP($P29,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":9.9051283129297154},{"$f":"_xlfn.XLOOKUP($P29,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":10.207499092195816},{"$f":"_xlfn.XLOOKUP($P29,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":3.4343573180880571},null,{"$f":"'PTRM Data'!B29","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP($W29,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":2.5645971553586415},{"$f":"_xlfn.XLOOKUP($W29,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":2.0685638907384192},{"$f":"_xlfn.XLOOKUP($W29,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":1.5327853237514502},{"$f":"_xlfn.XLOOKUP($W29,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":0.96470532091498129},{"$f":"_xlfn.XLOOKUP($W29,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":0.25593184292477789},null,{"$f":"'PTRM Data'!B29","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(AD29,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":44.703615571167148}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B30","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP($P30,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":0},{"$f":"_xlfn.XLOOKUP($P30,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":0},{"$f":"_xlfn.XLOOKUP($P30,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":0},{"$f":"_xlfn.XLOOKUP($P30,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":0},{"$f":"_xlfn.XLOOKUP($P30,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":-0.35370975538560029},null,{"$f":"'PTRM Data'!B30","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP($W30,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":0},{"$f":"_xlfn.XLOOKUP($W30,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":0},{"$f":"_xlfn.XLOOKUP($W30,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":0},{"$f":"_xlfn.XLOOKUP($W30,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":0},{"$f":"_xlfn.XLOOKUP($W30,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":0.89860852991577977},null,{"$f":"'PTRM Data'!B30","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(AD30,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B31","v":"Land"},{"$f":"_xlfn.XLOOKUP($P31,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":-5.5300350131497398},{"$f":"_xlfn.XLOOKUP($P31,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":-5.6876245445285765},{"$f":"_xlfn.XLOOKUP($P31,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":-5.6876245445285765},{"$f":"_xlfn.XLOOKUP($P31,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":-5.6876245445285765},{"$f":"_xlfn.XLOOKUP($P31,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":-5.6876245445285765},null,{"$f":"'PTRM Data'!B31","v":"Land"},{"$f":"_xlfn.XLOOKUP($W31,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":11.132812750405003},{"$f":"_xlfn.XLOOKUP($W31,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":11.673553111096815},{"$f":"_xlfn.XLOOKUP($W31,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":12.35738983939275},{"$f":"_xlfn.XLOOKUP($W31,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":13.611358178190473},{"$f":"_xlfn.XLOOKUP($W31,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":14.449553208109791},null,{"$f":"'PTRM Data'!B31","v":"Land"},{"$f":"_xlfn.XLOOKUP(AD31,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":194.05659106343998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B32","v":"In-house software"},{"$f":"_xlfn.XLOOKUP($P32,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":38.740106206909132},{"$f":"_xlfn.XLOOKUP($P32,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":95.067042821218195},{"$f":"_xlfn.XLOOKUP($P32,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":77.682174064396946},{"$f":"_xlfn.XLOOKUP($P32,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":60.821478163812571},{"$f":"_xlfn.XLOOKUP($P32,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":42.155551731591473},null,{"$f":"'PTRM Data'!B32","v":"In-house software"},{"$f":"_xlfn.XLOOKUP($W32,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":8.1958871600335392},{"$f":"_xlfn.XLOOKUP($W32,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":9.7753113227850772},{"$f":"_xlfn.XLOOKUP($W32,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":7.2681173682055},{"$f":"_xlfn.XLOOKUP($W32,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":5.141679062549291},{"$f":"_xlfn.XLOOKUP($W32,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":3.1414751130739367},null,{"$f":"'PTRM Data'!B32","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(AD32,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":142.86290074885767}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B33","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP($P33,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":2.1909840174908952},{"$f":"_xlfn.XLOOKUP($P33,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":2.2403514719556425},{"$f":"_xlfn.XLOOKUP($P33,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":1.8727709179187271},{"$f":"_xlfn.XLOOKUP($P33,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":1.4858630155806443},{"$f":"_xlfn.XLOOKUP($P33,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":1.3012613534392747},null,{"$f":"'PTRM Data'!B33","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP($W33,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":0.33603290884347353},{"$f":"_xlfn.XLOOKUP($W33,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":0.34036530524804898},{"$f":"_xlfn.XLOOKUP($W33,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":0.32511380924321415},{"$f":"_xlfn.XLOOKUP($W33,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":0.3371087967217074},{"$f":"_xlfn.XLOOKUP($W33,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":0.34277027995262893},null,{"$f":"'PTRM Data'!B33","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(AD33,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":5.8574056922787889}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B34","v":"Legacy ICT"},{"$f":"_xlfn.XLOOKUP($P34,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":13.171688977869676},{"$f":"_xlfn.XLOOKUP($P34,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":13.547042893089827},{"$f":"_xlfn.XLOOKUP($P34,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":13.982759816889217},{"$f":"_xlfn.XLOOKUP($P34,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":14.418476740688606},{"$f":"_xlfn.XLOOKUP($P34,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":14.854193664487996},null,{"$f":"'PTRM Data'!B34","v":"Legacy ICT"},{"$f":"_xlfn.XLOOKUP($W34,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":4.2643065544010392},{"$f":"_xlfn.XLOOKUP($W34,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":3.577145158970743},{"$f":"_xlfn.XLOOKUP($W34,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":2.840020738810733},{"$f":"_xlfn.XLOOKUP($W34,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":2.0854749000048058},{"$f":"_xlfn.XLOOKUP($W34,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":1.1069498038807377},null,{"$f":"'PTRM Data'!B34","v":"Legacy ICT"},{"$f":"_xlfn.XLOOKUP(AD34,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":74.331331331019172}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B35","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP($P35,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":-0.25277277517193619},{"$f":"_xlfn.XLOOKUP($P35,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":28.269850486592166},{"$f":"_xlfn.XLOOKUP($P35,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":34.161266655781475},{"$f":"_xlfn.XLOOKUP($P35,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":19.266740854012372},{"$f":"_xlfn.XLOOKUP($P35,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":22.56914487597092},null,{"$f":"'PTRM Data'!B35","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP($W35,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":7.4367665307051753},{"$f":"_xlfn.XLOOKUP($W35,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":9.3143237201475451},{"$f":"_xlfn.XLOOKUP($W35,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":10.016104396678493},{"$f":"_xlfn.XLOOKUP($W35,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":9.7453476656554034},{"$f":"_xlfn.XLOOKUP($W35,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":10.335119877200059},null,{"$f":"'PTRM Data'!B35","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(AD35,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":129.63063278243231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B36","v":"Equity raising costs"},{"$f":"_xlfn.XLOOKUP($P36,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AV$7:AV$36)","v":8.0113417474995008E-2},{"$f":"_xlfn.XLOOKUP($P36,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AW$7:AW$36)","v":8.2396411323500618E-2},{"$f":"_xlfn.XLOOKUP($P36,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AX$7:AX$36)","v":0.10303997209371873},{"$f":"_xlfn.XLOOKUP($P36,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AY$7:AY$36)","v":0.12368353286393696},{"$f":"_xlfn.XLOOKUP($P36,'PTRM Data'!$AU$7:$AU$36,'PTRM Data'!AZ$7:AZ$36)","v":0.14432709363415508},null,{"$f":"'PTRM Data'!B36","v":"Equity raising costs"},{"$f":"_xlfn.XLOOKUP($W36,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AA$7:AA$36)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":1.2970706349733852},{"$f":"_xlfn.XLOOKUP($W36,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AB$7:AB$36)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":1.3177018114121508},{"$f":"_xlfn.XLOOKUP($W36,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AC$7:AC$36)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":1.3500409241185127},{"$f":"_xlfn.XLOOKUP($W36,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AD$7:AD$36)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":1.4376333595404627},{"$f":"_xlfn.XLOOKUP($W36,'PTRM Data'!$Z$7:$Z$36,'PTRM Data'!AE$7:AE$36)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":1.4737181384720566},null,{"$f":"'PTRM Data'!B36","v":"Equity raising costs"},{"$f":"_xlfn.XLOOKUP(AD36,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":22.609300222198542}]

{"sheet":"Inputs >>>","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Control panel","index":8,"n_rows":38,"n_cols":46,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,"BBM Costs"]
[]
[null,"Proportion of scalable costs required",null,null,"Operational costs",null,null,null,null,null,null,"Return of capex (Regulatory depreciation split)",null,null,null,null,null,null,"Return on capex",null,null,null,null,null,null,"Matching beween opex and assets"]
[]
[null,"Voltage level","%",null,"Category","Avoidable costs (%)","Indirect costs (%)","Customer related (%)","Asset related (%)","Scalable",null,"Category","Avoidable costs (%)","Indirect costs (%)","Customer related (%)","Asset related (%)","Scalable",null,"Category","Avoidable costs (%)","Indirect costs (%)","Customer related (%)","Asset related (%)","Scalable",null,"Category","Replacement cost (ORAB)","Preventative maintenance","Corrective maintenance","Vegetation management","Emergency response","Other network maintenance costs","Network operations","Network billing and other energy market services","Customer services","DSM initiatives","Levies","Debt raising costs","Other support costs","Corporate allocations",null,"EBSS","CESS","Control period carryover","Shared asset decrements","DMIA"]
[null,"ICC",0.1,null,{"$f":"'Opex costs'!B7","v":"Preventative maintenance"},0.25,{"$f":"1-F7","v":0.75},0.25,{"$f":"1-H7","v":0.75},"Scalable",null,{"$f":"'PTRM Data'!B7","v":"OH Sub-transmission lines"},0,{"$f":"1-M7","v":1},0,{"$f":"1-O7","v":1},"Scalable",null,{"$f":"'PTRM Data'!B7","v":"OH Sub-transmission lines"},0,{"$f":"1-T7","v":1},0,{"$f":"1-V7","v":1},"Scalable",0,{"$f":"'PTRM Data'!B7","v":"OH Sub-transmission lines"},{"$f":"_xlfn.XLOOKUP(Z7,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":776.27998038449937},1,1,1,1,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1]
[null,"CAC",0.4,null,{"$f":"'Opex costs'!B8","v":"Corrective maintenance"},0.25,{"$f":"1-F8","v":0.75},0.25,{"$f":"1-H8","v":0.75},"Scalable",null,{"$f":"'PTRM Data'!B8","v":"UG Sub-transmission cables"},0,{"$f":"1-M8","v":1},0,{"$f":"1-O8","v":1},"Scalable",null,{"$f":"'PTRM Data'!B8","v":"UG Sub-transmission cables"},0,{"$f":"1-T8","v":1},0,{"$f":"1-V8","v":1},"Scalable",0,{"$f":"'PTRM Data'!B8","v":"UG Sub-transmission cables"},{"$f":"_xlfn.XLOOKUP(Z8,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":863.6561033387618},1,1,1,0,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1]
[null,"SAC",1,null,{"$f":"'Opex costs'!B9","v":"Vegetation management"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B9","v":"OH Distribution Lines"},0.25,0.75,0.25,0.75,"Scalable",null,{"$f":"'PTRM Data'!B9","v":"OH Distribution Lines"},0.25,0.75,0.25,0.75,"Scalable",0,{"$f":"'PTRM Data'!B9","v":"OH Distribution Lines"},{"$f":"_xlfn.XLOOKUP(Z9,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":3141.5083548208186},1,1,1,1,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B10","v":"Emergency response"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B10","v":"UG Distribution Cables"},0.25,0.75,0.25,0.75,"Scalable",null,{"$f":"'PTRM Data'!B10","v":"UG Distribution Cables"},0.25,0.75,0.25,0.75,"Scalable",0,{"$f":"'PTRM Data'!B10","v":"UG Distribution Cables"},{"$f":"_xlfn.XLOOKUP(Z10,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":2729.5840412764592},1,1,1,0,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B11","v":"Other network maintenance costs"},0.2,0.8,0,1,"Scalable",null,{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},0.25,0.75,0.25,0.75,"Scalable",null,{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},0.25,0.75,0.25,0.75,"Scalable",0,{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP(Z11,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":564.75215742429464},1,1,1,0,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B12","v":"Network operations"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B12","v":"Substation Bays"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B12","v":"Substation Bays"},0,1,0,1,"Scalable",0,{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP(Z12,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":821.70874872773084},1,1,1,0,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B13","v":"Network billing and other energy market services"},1,0,1,0,"Scalable",null,{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},0,1,0,1,"Scalable",0,{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP(Z13,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":592.20992048221501},1,1,1,1,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B14","v":"Customer services"},1,0,1,0,"Scalable",null,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},0.25,0.75,0.25,0.75,"Scalable",null,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},0.25,0.75,0.25,0.75,"Scalable",0,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP(Z14,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":197.85299580744211},1,1,1,0,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B15","v":"DSM initiatives"},1,0,0.8,0.19999999999999996,"Scalable",null,{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},0,1,0,1,"Scalable",0,{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP(Z15,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":1085.5099656406758},1,1,1,0,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B16","v":"Levies"},0,1,0,1,"Non Scalable",null,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},0.25,0.75,0.8,0.19999999999999996,"Scalable",null,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},0.25,0.75,0.8,0.19999999999999996,"Scalable",0,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(Z16,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":1807.0857268117418},1,1,1,0,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B17","v":"Debt raising costs"},0,1,0,1,"Non Scalable",null,{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},0,1,1,0,"Scalable",null,{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},0,1,1,0,"Scalable",0,{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP(Z17,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":601.17322577250582},1,1,1,0,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B18","v":"Other support costs"},1,0,0.8,0.2,"Scalable",null,{"$f":"'PTRM Data'!B18","v":"Load Control & Network Metering Devices"},0,1,1,0,"Scalable",null,{"$f":"'PTRM Data'!B18","v":"Load Control & Network Metering Devices"},0,1,1,0,"Scalable",0,{"$f":"'PTRM Data'!B18","v":"Load Control & Network Metering Devices"},{"$f":"_xlfn.XLOOKUP(Z18,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":65.53294184595606},1,1,1,0,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B19","v":"Corporate allocations"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B19","v":"Communications - Pilot Wires"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B19","v":"Communications - Pilot Wires"},0,1,0,1,"Scalable",0,{"$f":"'PTRM Data'!B19","v":"Communications - Pilot Wires"},{"$f":"_xlfn.XLOOKUP(Z19,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":523.45538915584848},1,1,1,0,1,1,1,1,0,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B20","v":0},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B20","v":"Streetlighting (Residual Rate 2 Assets)"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B20","v":"Streetlighting (Residual Rate 2 Assets)"},0,1,0,1,"Scalable",0,{"$f":"'PTRM Data'!B20","v":"Streetlighting (Residual Rate 2 Assets)"},{"$f":"_xlfn.XLOOKUP(Z20,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":-0.20742415393917948},0,0,0,0,1,0,0,1,0,1,1,0,1,0,1,1,1,1,1]
[null,null,null,null,"EBSS",0,{"$f":"1-F21","v":1},0,{"$f":"1-H21","v":1},"Non Scalable",null,{"$f":"'PTRM Data'!B21","v":"Systems Buildings"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B21","v":"Systems Buildings"},0,1,0,1,"Scalable",0,{"$f":"'PTRM Data'!B21","v":"Systems Buildings"},{"$f":"_xlfn.XLOOKUP(Z21,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":330.84332612916427},1,1,0,0,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,"CESS",0,{"$f":"1-F22","v":1},0,{"$f":"1-H22","v":1},"Non Scalable",null,{"$f":"'PTRM Data'!B22","v":"Systems Easements"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B22","v":"Systems Easements"},0,1,0,1,"Scalable",0,{"$f":"'PTRM Data'!B22","v":"Systems Easements"},{"$f":"_xlfn.XLOOKUP(Z22,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":215.84750988871744},1,1,0,1,1,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,"Control period carryover",0,{"$f":"1-F23","v":1},0,{"$f":"1-H23","v":1},"Non Scalable",null,{"$f":"'PTRM Data'!B23","v":"System Land"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B23","v":"System Land"},0,1,0,1,"Scalable",0,{"$f":"'PTRM Data'!B23","v":"System Land"},{"$f":"_xlfn.XLOOKUP(Z23,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":348.98314996954872},0,0,0,1,1,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,"Shared asset decrements",0,{"$f":"1-F24","v":1},0,{"$f":"1-H24","v":1},"Non Scalable",null,{"$f":"'PTRM Data'!B24","v":"Control Centre - SCADA"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B24","v":"Control Centre - SCADA"},0,1,0,1,"Scalable",0,{"$f":"'PTRM Data'!B24","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(Z24,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":1.4398691853054419},1,1,0,0,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1]
[null,null,null,null,"DMIA",0,{"$f":"1-F25","v":1},0,{"$f":"1-H25","v":1},"Scalable",null,{"$f":"'PTRM Data'!B25","v":"Motor Vehicles"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B25","v":"Motor Vehicles"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B25","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(Z25,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":117.87704132064654},0,0,0,0,1,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B26","v":"Plant & Equipment"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B26","v":"Plant & Equipment"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B26","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(Z26,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":20.714324128558285},0,0,0,0,1,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B27","v":"Buildings"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B27","v":"Buildings"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B27","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(Z27,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":290.28019821913574},0,0,0,0,1,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B28","v":"Office Equipment & Furniture"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B28","v":"Office Equipment & Furniture"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B28","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(Z28,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":-14.278487977819532},0,0,0,0,1,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B29","v":"Initial Leases (10 yr life)"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B29","v":"Initial Leases (10 yr life)"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B29","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(Z29,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":44.703615571167148},0,0,0,0,1,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B30","v":"Lease Extensions (5yr Life)"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B30","v":"Lease Extensions (5yr Life)"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B30","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(Z30,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":0},0,0,0,0,1,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B31","v":"Land"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B31","v":"Land"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B31","v":"Land"},{"$f":"_xlfn.XLOOKUP(Z31,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":194.05659106343998},0,0,0,0,1,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B32","v":"In-house software"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B32","v":"In-house software"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B32","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(Z32,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":142.86290074885767},0,0,0,0,1,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B33","v":"IT Systems"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B33","v":"IT Systems"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B33","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(Z33,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":5.8574056922787889},0,0,0,0,1,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B34","v":"Legacy ICT"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B34","v":"Legacy ICT"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B34","v":"Legacy ICT"},{"$f":"_xlfn.XLOOKUP(Z34,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":74.331331331019172},0,0,0,0,1,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B35","v":"Buildings - capital works"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B35","v":"Buildings - capital works"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B35","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(Z35,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":129.63063278243231},0,0,0,0,1,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B36","v":"Equity raising costs"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B36","v":"Equity raising costs"},0,1,0,1,"Scalable",0,{"$f":"'PTRM Data'!B36","v":"Equity raising costs"},{"$f":"_xlfn.XLOOKUP(Z36,'PTRM Data'!$B$7:$B$36,'PTRM Data'!$C$7:$C$36)","v":22.609300222198542},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AA7:AA36)","v":15695.860835609661},{"$f":"SUM(AB7:AB36)","v":16},16,13,5,29,15,3,29,2,29,29,15,16,0,30,30,30,30,30]

{"sheet":"Allocators","index":9,"n_rows":11,"n_cols":16,"rows_kept":11,"cut":false,"hidden":false,"merged":[[3,5,3,9],[3,11,3,15],[3,1,3,3]]}
[]
[null,"Allocators"]
[]
[null,"Customer Classes",null,null,null,"Customer Numbers",null,null,null,null,null,"Energy (MWh)"]
[]
[null,"Code","Name","Voltage level",null,"2025-26","2026-27","2027-28","2028-29","2029-30",null,"2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,"ICC","Individually Calculated Customer","33kV-132kV",null,64,64,64,64,64,null,1824113.3,1824113.3,1824113.3,1824113.3,1824113.3]
[null,"CAC","Connection Asset Customer","HV-66kV",null,726,726,726,726,726,null,3828026.7843000004,3828026.7843000004,3828026.7843000004,3828026.7843000004,3828026.7843000004]
[null,"SAC","Standard Asset Customer","LV",null,1613456,1632877,1651913,1670952,1689898,null,15946481.663192894,15985784.995741347,16103200.093229759,16249913.933623107,16457982.461161371]
[]
[null,null,null,"Total",null,{"$f":"SUM(F7:F9)","v":1614246},{"$f":"SUM(G7:G9)","v":1633667},1652703,1671742,1690688,null,{"$f":"SUM(L7:L9)","v":21598621.747492895},{"$f":"SUM(M7:M9)","v":21637925.080041349},21755340.17752976,21902054.017923109,22110122.545461372]

{"sheet":"Opex costs","index":10,"n_rows":25,"n_cols":16,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Operational expenditure"]
[]
[null,"Operational expenditure ",null,null,null,null,null,null,"Percentage allocation*"]
[]
[null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,"Preventative maintenance",{"$f":"C$25*J7","v":139.32692481020706},{"$f":"D$25*K7","v":144.36705585998928},{"$f":"E$25*L7","v":149.65757907790913},{"$f":"F$25*M7","v":160.46291431779846},{"$f":"G$25*N7","v":167.38466673824541},null,{"$f":"B7","v":"Preventative maintenance"},0.2870555051067859,0.2870555051067859,0.2870555051067859,0.2870555051067859,0.2870555051067859,null,"% split to remain constant over the reg period"]
[null,"Corrective maintenance",92.031712529536861,95.360946218693613,98.855575218692678,105.99298608121907,110.56511547994769,null,{"$f":"B8","v":"Corrective maintenance"},0.18961309712387572,0.18961309712387572,0.18961309712387572,0.18961309712387572,0.18961309712387572]
[null,"Vegetation management",51.41186191005847,53.27167846664279,55.223890140604368,59.211076422091736,61.765214325446657,null,"Vegetation management",0.10592394836228373,0.10592394836228373,0.10592394836228373,0.10592394836228373,0.10592394836228373]
[null,"Emergency response",2.4780460754020197,2.5676890283663396,2.6617854158007739,2.8539673549420113,2.9770765202649252,null,"Emergency response",5.1055226319062699E-3,5.1055226319062699E-3,5.1055226319062699E-3,5.1055226319062699E-3,5.1055226319062699E-3]
[null,"Other network maintenance costs",0,0,0,0,0,null,"Other network maintenance costs",0,0,0,0,0]
[null,"Network operations",60.700951453995089,62.896799461057334,65.201736525121916,69.909327184530596,72.924946442778534,null,"Network operations",0.12506227567876768,0.12506227567876768,0.12506227567876768,0.12506227567876768,0.12506227567876768]
[null,"Network billing and other energy market services",3.8900764999645929,4.0307994462307795,4.1785134654024656,4.4802037578437259,4.6734625013782782,null,"Network billing and other energy market services",8.0147313674116729E-3,8.0147313674116729E-3,8.0147313674116729E-3,8.0147313674116729E-3,8.0147313674116729E-3]
[null,"Customer services",18.433850221217373,19.100692046611528,19.800662369819744,21.230277870725207,22.146070331950334,null,"Customer services",3.7979293618391363E-2,3.7979293618391363E-2,3.7979293618391363E-2,3.7979293618391363E-2,3.7979293618391363E-2]
[null,"DSM initiatives",5.0886341582650099,5.2727147518544477,5.4659404129998004,5.8605834302637358,6.1133864390843211,null,"DSM initiatives",1.0484121791923701E-2,1.0484121791923701E-2,1.0484121791923701E-2,1.0484121791923701E-2,1.0484121791923701E-2]
[null,"Levies",13.50804642108052,13.996698017184649,14.50962567504271,15.557226274959701,16.228305128799256,null,"Levies",2.7830651496049609E-2,2.7830651496049609E-2,2.7830651496049609E-2,2.7830651496049609E-2,2.7830651496049609E-2]
[null,"Debt raising costs",7.8831611334013996,8.1683333300390313,8.4676727941352627,9.0790420532537119,9.4706769775888606,null,"Debt raising costs",1.6241690571074326E-2,1.6241690571074326E-2,1.6241690571074326E-2,1.6241690571074326E-2,1.6241690571074326E-2]
[null,"Other support costs",31.562924477847393,32.704708636935329,33.903216283630108,36.351041645447509,37.919085648417706,null,"Other support costs",6.5029148105995263E-2,6.5029148105995263E-2,6.5029148105995263E-2,6.5029148105995263E-2,6.5029148105995263E-2]
[null,"Corporate allocations",59.049610063942104,61.185721038660212,63.427953352894939,68.00747617947566,70.941056906555602,null,"Corporate allocations",0.12166001414553476,0.12166001414553476,0.12166001414553476,0.12166001414553476,0.12166001414553476]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"*Based on 2022-23 RIN data"]
[]
[null,"Opex plus revenue adjustments (real)",{"$f":"SUM('PTRM Revenue data'!C$9:C$10)/'PTRM Revenue data'!J$8","v":473.82384519396487},{"$f":"SUM('PTRM Revenue data'!D$9:D$10)/'PTRM Revenue data'!K$8","v":491.40030452700944},{"$f":"SUM('PTRM Revenue data'!E$9:E$10)/'PTRM Revenue data'!L$8","v":509.8564990563417},{"$f":"SUM('PTRM Revenue data'!F$9:F$10)/'PTRM Revenue data'!M$8","v":547.52148772415114},{"$f":"SUM('PTRM Revenue data'!G$9:G$10)/'PTRM Revenue data'!N$8","v":571.64398489441589}]
[null,"Other PTRM cost components (real)",{"$f":"SUM('PTRM Revenue data'!Q$7:Q$11)","v":-11.541954560953},{"$f":"SUM('PTRM Revenue data'!R$7:R$11)","v":-11.523531775255911},{"$f":"SUM('PTRM Revenue data'!S$7:S$11)","v":-11.497651675712172},{"$f":"SUM('PTRM Revenue data'!T$7:T$11)","v":-11.474634848400019},{"$f":"SUM('PTRM Revenue data'!U$7:U$11)","v":-11.465078546041664}]
[null,"Target opex (real)",{"$f":"C23-C24","v":485.36579975491787},{"$f":"D23-D24","v":502.92383630226533},521.35415073205388,558.99612257255114,583.10906344045759,null,"Total",{"$f":"SUM(J7:J20)","v":0.99999999999999989},{"$f":"SUM(K7:K20)","v":0.99999999999999989},{"$f":"SUM(L7:L20)","v":0.99999999999999989},{"$f":"SUM(M7:M20)","v":0.99999999999999989},{"$f":"SUM(N7:N20)","v":0.99999999999999989}]

{"sheet":"PTRM Input","index":11,"n_rows":623,"n_cols":65,"rows_kept":623,"cut":false,"hidden":false,"merged":[[560,17,560,22],[594,5,594,10],[594,11,594,16],[594,17,594,22],[521,4,521,5],[527,4,527,6],[558,4,558,6],[560,5,560,10],[560,11,560,16],[516,4,516,5],[517,4,517,5],[518,4,518,5],[519,4,519,5],[520,4,520,5],[511,4,511,5],[512,4,512,5],[513,4,513,5],[514,4,514,5],[515,4,515,5],[506,4,506,5],[507,4,507,5],[508,4,508,5],[509,4,509,5],[510,4,510,5],[501,4,501,5],[502,4,502,5],[503,4,503,5],[504,4,504,5],[505,4,505,5],[496,4,496,5],[497,4,497,5],[498,4,498,5],[499,4,499,5],[500,4,500,5],[491,4,491,5],[492,4,492,5],[493,4,493,5],[494,4,494,5],[495,4,495,5],[486,4,486,5],[487,4,487,5],[488,4,488,5],[489,4,489,5],[490,4,490,5],[481,4,481,5],[482,4,482,5],[483,4,483,5],[484,4,484,5],[485,4,485,5],[476,4,476,5],[477,4,477,5],[478,4,478,5],[479,4,479,5],[480,4,480,5],[471,4,471,5],[472,4,472,5],[473,4,473,5],[474,4,474,5],[475,4,475,5],[459,4,459,5],[460,4,460,5],[461,4,461,5],[462,4,462,5],[469,4,469,6],[454,4,454,5],[455,4,455,5],[456,4,456,5],[457,4,457,5],[458,4,458,5],[449,4,449,5],[450,4,450,5],[451,4,451,5],[452,4,452,5],[453,4,453,5],[444,4,444,5],[445,4,445,5],[446,4,446,5],[447,4,447,5],[448,4,448,5],[439,4,439,5],[440,4,440,5],[441,4,441,5],[442,4,442,5],[443,4,443,5],[434,4,434,5],[435,4,435,5],[436,4,436,5],[437,4,437,5],[438,4,438,5],[429,4,429,5],[430,4,430,5],[431,4,431,5],[432,4,432,5],[433,4,433,5],[424,4,424,5],[425,4,425,5],[426,4,426,5],[427,4,427,5],[428,4,428,5],[419,4,419,5],[420,4,420,5],[421,4,421,5],[422,4,422,5],[423,4,423,5],[414,4,414,5],[415,4,415,5],[416,4,416,5],[417,4,417,5],[418,4,418,5],[358,4,358,5],[378,6,378,19],[410,4,410,6],[412,4,412,5],[413,4,413,5],[351,4,351,5],[352,4,352,5],[353,4,353,5],[354,4,354,5],[356,4,356,5],[346,4,346,5],[347,4,347,5],[348,4,348,5],[349,4,349,5],[350,4,350,5],[326,4,326,5],[328,4,328,6],[342,4,342,6],[344,4,344,5],[345,4,345,5],[338,4,338,5],[339,4,339,5],[330,4,330,5],[331,4,331,5],[332,4,332,5],[333,4,333,5],[334,4,334,5],[321,4,321,5],[322,4,322,5],[323,4,323,5],[324,4,324,5],[325,4,325,5],[316,4,316,5],[317,4,317,5],[318,4,318,5],[319,4,319,5],[320,4,320,5],[311,4,311,5],[312,4,312,5],[313,4,313,5],[314,4,314,5],[315,4,315,5],[306,4,306,5],[307,4,307,5],[308,4,308,5],[309,4,309,5],[310,4,310,5],[301,4,301,5],[302,4,302,5],[303,4,303,5],[304,4,304,5],[305,4,305,5],[296,4,296,5],[297,4,297,5],[298,4,298,5],[299,4,299,5],[300,4,300,5],[291,4,291,5],[292,4,292,5],[293,4,293,5],[294,4,294,5],[295,4,295,5],[286,4,286,5],[287,4,287,5],[288,4,288,5],[289,4,289,5],[290,4,290,5],[281,4,281,5],[282,4,282,5],[283,4,283,5],[284,4,284,5],[285,4,285,5],[276,4,276,5],[277,4,277,5],[278,4,278,5],[279,4,279,5],[280,4,280,5],[269,4,269,5],[270,4,270,5],[271,4,271,5],[272,4,272,5],[274,4,274,6],[264,4,264,5],[265,4,265,5],[266,4,266,5],[267,4,267,5],[268,4,268,5],[259,4,259,5],[260,4,260,5],[261,4,261,5],[262,4,262,5],[263,4,263,5],[254,4,254,5],[255,4,255,5],[256,4,256,5],[257,4,257,5],[258,4,258,5],[249,4,249,5],[250,4,250,5],[251,4,251,5],[252,4,252,5],[253,4,253,5],[244,4,244,5],[245,4,245,5],[246,4,246,5],[247,4,247,5],[248,4,248,5],[239,4,239,5],[240,4,240,5],[241,4,241,5],[242,4,242,5],[243,4,243,5],[234,4,234,5],[235,4,235,5],[236,4,236,5],[237,4,237,5],[238,4,238,5],[229,4,229,5],[230,4,230,5],[231,4,231,5],[232,4,232,5],[233,4,233,5],[224,4,224,5],[225,4,225,5],[226,4,226,5],[227,4,227,5],[228,4,228,5],[217,4,217,5],[218,4,218,5],[220,4,220,6],[222,4,222,5],[223,4,223,5],[212,4,212,5],[213,4,213,5],[214,4,214,5],[215,4,215,5],[216,4,216,5],[207,4,207,5],[208,4,208,5],[209,4,209,5],[210,4,210,5],[211,4,211,5],[202,4,202,5],[203,4,203,5],[204,4,204,5],[205,4,205,5],[206,4,206,5],[197,4,197,5],[198,4,198,5],[199,4,199,5],[200,4,200,5],[201,4,201,5],[192,4,192,5],[193,4,193,5],[194,4,194,5],[195,4,195,5],[196,4,196,5],[187,4,187,5],[188,4,188,5],[189,4,189,5],[190,4,190,5],[191,4,191,5],[182,4,182,5],[183,4,183,5],[184,4,184,5],[185,4,185,5],[186,4,186,5],[177,4,177,5],[178,4,178,5],[179,4,179,5],[180,4,180,5],[181,4,181,5],[172,4,172,5],[173,4,173,5],[174,4,174,5],[175,4,175,5],[176,4,176,5],[166,4,166,6],[168,4,168,5],[169,4,169,5],[170,4,170,5],[171,4,171,5],[160,4,160,5],[161,4,161,5],[162,4,162,5],[163,4,163,5],[164,4,164,5],[155,4,155,5],[156,4,156,5],[157,4,157,5],[158,4,158,5],[159,4,159,5],[150,4,150,5],[151,4,151,5],[152,4,152,5],[153,4,153,5],[154,4,154,5],[145,4,145,5],[146,4,146,5],[147,4,147,5],[148,4,148,5],[149,4,149,5],[140,4,140,5],[141,4,141,5],[142,4,142,5],[143,4,143,5],[144,4,144,5],[135,4,135,5],[136,4,136,5],[137,4,137,5],[138,4,138,5],[139,4,139,5],[130,4,130,5],[131,4,131,5],[132,4,132,5],[133,4,133,5],[134,4,134,5],[125,4,125,5],[126,4,126,5],[127,4,127,5],[128,4,128,5],[129,4,129,5],[120,4,120,5],[121,4,121,5],[122,4,122,5],[123,4,123,5],[124,4,124,5],[115,4,115,5],[116,4,116,5],[117,4,117,5],[118,4,118,5],[119,4,119,5],[108,4,108,5],[109,4,109,5],[110,4,110,5],[112,4,112,6],[114,4,114,5],[103,4,103,5],[104,4,104,5],[105,4,105,5],[106,4,106,5],[107,4,107,5],[98,4,98,5],[99,4,99,5],[100,4,100,5],[101,4,101,5],[102,4,102,5],[93,4,93,5],[94,4,94,5],[95,4,95,5],[96,4,96,5],[97,4,97,5],[88,4,88,5],[89,4,89,5],[90,4,90,5],[91,4,91,5],[92,4,92,5],[83,4,83,5],[84,4,84,5],[85,4,85,5],[86,4,86,5],[87,4,87,5],[78,4,78,5],[79,4,79,5],[80,4,80,5],[81,4,81,5],[82,4,82,5],[73,4,73,5],[74,4,74,5],[75,4,75,5],[76,4,76,5],[77,4,77,5],[68,4,68,5],[69,4,69,5],[70,4,70,5],[71,4,71,5],[72,4,72,5],[63,4,63,5],[64,4,64,5],[65,4,65,5],[66,4,66,5],[67,4,67,5],[56,4,56,5],[58,4,58,6],[60,4,60,5],[61,4,61,5],[62,4,62,5],[53,4,53,5],[53,6,53,8],[54,4,54,5],[54,6,54,8],[55,4,55,5],[55,6,55,8],[50,4,50,5],[50,6,50,8],[51,4,51,5],[51,6,51,8],[52,4,52,5],[52,6,52,8],[47,4,47,5],[47,6,47,8],[48,4,48,5],[48,6,48,8],[49,4,49,5],[49,6,49,8],[44,4,44,5],[44,6,44,8],[45,4,45,5],[45,6,45,8],[46,4,46,5],[46,6,46,8],[41,4,41,5],[41,6,41,8],[42,4,42,5],[42,6,42,8],[43,4,43,5],[43,6,43,8],[38,4,38,5],[38,6,38,8],[39,4,39,5],[39,6,39,8],[40,4,40,5],[40,6,40,8],[35,4,35,5],[35,6,35,8],[36,4,36,5],[36,6,36,8],[37,4,37,5],[37,6,37,8],[32,4,32,5],[32,6,32,8],[33,4,33,5],[33,6,33,8],[34,4,34,5],[34,6,34,8],[29,4,29,5],[29,6,29,8],[30,4,30,5],[30,6,30,8],[31,4,31,5],[31,6,31,8],[26,4,26,5],[26,6,26,8],[27,4,27,5],[27,6,27,8],[28,4,28,5],[28,6,28,8],[23,4,23,5],[23,6,23,8],[24,4,24,5],[24,6,24,8],[25,4,25,5],[25,6,25,8],[20,4,20,5],[20,6,20,8],[21,4,21,5],[21,6,21,8],[22,4,22,5],[22,6,22,8],[17,4,17,5],[17,6,17,8],[18,4,18,5],[18,6,18,8],[19,4,19,5],[19,6,19,8],[14,4,14,5],[14,6,14,8],[15,4,15,5],[15,6,15,8],[16,4,16,5],[16,6,16,8],[11,6,11,8],[12,4,12,5],[12,6,12,8],[13,4,13,5],[13,6,13,8],[340,4,340,5],[1,4,1,5],[1,8,1,9],[4,4,4,6],[5,6,5,8],[6,4,6,5],[6,6,6,8],[7,4,7,5],[7,6,7,8],[8,4,8,5],[8,6,8,8],[9,4,9,5],[9,6,9,8],[10,4,10,5],[10,6,10,8],[11,4,11,5],[335,4,335,5],[336,4,336,5],[337,4,337,5],[594,23,594,28],[594,29,594,34],[560,23,560,28],[560,29,560,34],[560,35,560,40],[560,41,560,46],[560,47,560,52],[560,53,560,58],[560,59,560,64],[594,35,594,40],[594,41,594,46],[594,47,594,52],[594,53,594,58],[594,59,594,64]]}
[]
[null,null,null,null,"Energex - PTRM input - DNSP PTRM - version 5",null,null,null,"Input cells are in blue"]
[]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base and Opening Tax Asset Base for \"&Q7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base and Opening Tax Asset Base for 2025-26 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Assets Under Construction","Remaining Life","Standard Life","Opening Tax Value","Tax Remaining Life","Tax Standard Life","Base Regulatory Year","Length of Regulatory Control Period (Year)"]
[null,null,null,null,"Asset Class 1",null,"OH Sub-transmission lines",null,null,776.27998038449937,null,32.725224255022326,50.54,397.97354019027824,30.614124022417762,45,"2025-26",5]
[null,null,null,null,"Asset Class 2",null,"UG Sub-transmission cables",null,null,863.6561033387618,null,24.006628293906495,45,467.03367112190068,30.478303793582974,50]
[null,null,null,null,"Asset Class 3",null,"OH Distribution Lines",null,null,3141.5083548208186,null,30.692439421165744,45,1955.0788939968361,35.038351410873773,45]
[null,null,null,null,"Asset Class 4",null,"UG Distribution Cables",null,null,2729.5840412764592,null,39.373067622475801,60,1291.6184249858557,33.097938343139475,50]
[null,null,null,null,"Asset Class 5",null,"Distribution Equipment",null,null,564.75215742429464,null,25.226089982835092,35,406.96569268232366,35.54851870777658,45]
[null,null,null,null,"Asset Class 6",null,"Substation Bays",null,null,821.70874872773084,null,23.873064326935957,45,353.55410027914974,26.396723155665043,40]
[null,null,null,null,"Asset Class 7",null,"Substation Establishment",null,null,592.20992048221501,null,36.050009254216143,57.57,290.00711346370036,31.079224084246917,40]
[null,null,null,null,"Asset Class 8",null,"Distribution Substation Switchgear",null,null,197.85299580744211,null,29.639001225472605,45,116.86105085033681,26.295710948192099,40]
[null,null,null,null,"Asset Class 9",null,"Zone Transformers",null,null,1085.5099656406758,null,32.622409248456187,50,587.02290009007493,24.795975169910662,40]
[null,null,null,null,"Asset Class 10",null,"Distribution Transformers",null,null,1807.0857268117418,null,25.205547998343295,40.58,1167.9569811934407,33.19959022707944,45]
[null,null,null,null,"Asset Class 11",null,"Low Voltage Services",null,null,601.17322577250582,null,26.118206211201688,35,285.00737210910415,32.218797829565105,40]
[null,null,null,null,"Asset Class 12",null,"Load Control & Network Metering Devices",null,null,65.53294184595606,null,8.7874230718802231,15,70.340115445025788,18.992950459550922,25]
[null,null,null,null,"Asset Class 13",null,"Communications - Pilot Wires",null,null,523.45538915584848,null,23.276947802020064,29.28,173.38318152544818,7.1408655892053661,10]
[null,null,null,null,"Asset Class 14",null,"Composite Poles",null,null,0,null,0,80,0,0,80]
[null,null,null,null,"Asset Class 15",null,"Streetlighting (Residual Rate 2 Assets)",null,null,-0.20742415393917948,null,5,20,0,0,"n/a"]
[null,null,null,null,"Asset Class 16",null,"Systems Buildings",null,null,330.84332612916427,null,48.670518336983719,60,187.83638508129872,30.194669282789576,40]
[null,null,null,null,"Asset Class 17",null,"Systems Easements",null,null,215.84750988871744,null,"n/a","n/a",115.66401066718457,"n/a","n/a"]
[null,null,null,null,"Asset Class 18",null,"System Land",null,null,348.98314996954872,null,"n/a","n/a",126.53769930995659,"n/a","n/a"]
[null,null,null,null,"Asset Class 19",null,"Control Centre - SCADA",null,null,1.4398691853054419,null,10.163812293441088,12,1.0207600916346922,8.2989401201486217,10]
[null,null,null,null,"Asset Class 20",null,"Motor Vehicles",null,null,117.87704132064654,null,6.8750442629889346,9.02,126.04774749584652,8.6986632546152887,12.9]
[null,null,null,null,"Asset Class 21",null,"Plant & Equipment",null,null,20.714324128558285,null,5.4181544034217106,6.76,9.662238087686351,4.0629904187727615,5.2]
[null,null,null,null,"Asset Class 22",null,"Buildings",null,null,290.28019821913574,null,25.845336726182857,40,199.79799500924068,25.491567977323598,40]
[null,null,null,null,"Asset Class 23",null,"Office Equipment & Furniture",null,null,-14.278487977819532,null,5,7,2.0925039281277709,0.66649439540828315,13.1]
[null,null,null,null,"Asset Class 24",null,"Initial Leases (10 yr life)",null,null,44.703615571167148,null,4.3331662541036575,10,44.703615571167148,4.3331662541036575,10]
[null,null,null,null,"Asset Class 25",null,"Lease Extensions (5yr Life)",null,null,0,null,0,5,0,0,5]
[null,null,null,null,"Asset Class 26",null,"Land",null,null,194.05659106343998,null,"n/a","n/a",94.841560472300003,"n/a","n/a"]
[null,null,null,null,"Asset Class 27",null,"IT Systems",null,null,5.8574056922787889,null,2.8341892994226834,4.96,3.9360156803284578,2.0677683106868834,3.8]
[null,null,null,null,"Asset Class 28",null,"Legacy ICT",null,null,74.331331331019172,null,5,10,-1.0658141036401503E-14,5,"n/a"]
[null,null,null,null,"Asset Class 29",null,""]
[null,null,null,null,"Asset Class 30",null,""]
[null,null,null,null,"Asset Class 31",null,""]
[null,null,null,null,"Asset Class 32",null,""]
[null,null,null,null,"Asset Class 33",null,""]
[null,null,null,null,"Asset Class 34",null,""]
[null,null,null,null,"Asset Class 35",null,""]
[null,null,null,null,"Asset Class 36",null,""]
[null,null,null,null,"Asset Class 37",null,""]
[null,null,null,null,"Asset Class 38",null,""]
[null,null,null,null,"Asset Class 39",null,""]
[null,null,null,null,"Asset Class 40",null,""]
[null,null,null,null,"Asset Class 41",null,""]
[null,null,null,null,"Asset Class 42",null,""]
[null,null,null,null,"Asset Class 43",null,""]
[null,null,null,null,"Asset Class 44",null,""]
[null,null,null,null,"Asset Class 45",null,""]
[null,null,null,null,"Asset Class 46",null,""]
[null,null,null,null,"Asset Class 47",null,""]
[null,null,null,null,"Asset Class 48",null,"In-house software",null,null,142.86290074885767,null,3.9640621552151321,4.96,112.04336271757637,3.1023282842567013,5]
[null,null,null,null,"Asset Class 49",null,"Buildings - capital works",null,null,129.63063278243231,null,38.801574030890933,40,117.98225696464988,38.896431500594097,40]
[null,null,null,null,"Asset Class 50",null,"Equity raising costs",null,null,22.609300222198542,null,32.1,46.1,0,0,5]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J56)+K57","v":15695.860835609661},{"$f":"SUM(K7:K56)","v":0},null,null,{"$f":"SUM(N7:N56)","v":8704.9691890104696}]
[]
[null,null,null,null,{"$f":"\"Forecast Capital Expenditure – As Incurred ($m Real \"&$F$525&\")\"","v":"Forecast Capital Expenditure – As Incurred ($m Real 2024-25)"}]
[null,null,null,null,"Year",null,{"$f":"Q7","v":"2025-26"},{"$f":"(LEFT(G60,4)+1&IF(MID(G60,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(G60,6,2)+1,100),\"00\")))","v":"2026-27"},{"$f":"(LEFT(H60,4)+1&IF(MID(H60,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(H60,6,2)+1,100),\"00\")))","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35"]
[null,null,null,null,{"$f":"Asset1","v":"OH Sub-transmission lines"},null,25.756456043037492,26.023406425352988,33.097025345174359,31.062522854176809,47.352784262526349]
[null,null,null,null,{"$f":"Asset2","v":"UG Sub-transmission cables"},null,4.0180477643424553,6.1646372554298239,12.177613078916551,12.087869899429204,13.349298109301936]
[null,null,null,null,{"$f":"Asset3","v":"OH Distribution Lines"},null,156.63288390267547,156.67154973371066,155.32060258980462,156.76486598580792,162.8438893621188]
[null,null,null,null,{"$f":"Asset4","v":"UG Distribution Cables"},null,57.864314444174539,59.702399163393217,64.907746803374607,66.346957519180961,66.288616720617767]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,40.104817688035546,41.200121867603748,41.29147359576816,41.889597316727262,42.930262286926215]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,53.83682344861387,60.697110260768866,53.660791415712957,53.943428143730969,58.422177998206479]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,11.610123808876697,8.8442868003041237,5.5787509360285847,5.4268090730850806,8.2458649926637229]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,14.002372683654357,14.699225676200502,14.626009045408122,14.417048762946257,14.86915929905949]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,11.545650197803523,16.160471693700831,20.211395981833892,23.166854434100856,22.522317342385712]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,70.524668043178707,72.975508039460621,72.885833759341352,74.417015237031066,75.447691934942441]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,10.710594142105391,10.951049477200938,10.943026245461786,11.095632781574425,11.247846773578752]
[null,null,null,null,{"$f":"Asset12","v":"Load Control & Network Metering Devices"},null,6.5819720208309942,6.8388017388760689,6.8531740262146084,6.4721184892326296,6.5854027685812149]
[null,null,null,null,{"$f":"Asset13","v":"Communications - Pilot Wires"},null,3.4767620929444907,3.766583623471417,3.6856109800484012,2.9589678438260929,3.0386422136454407]
[null,null,null,null,{"$f":"Asset14","v":"Composite Poles"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Streetlighting (Residual Rate 2 Assets)"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Systems Buildings"},null,2.3227987009171377E-3,2.0424971961678969E-3,3.5906824849509886E-3,2.6612001513989874E-3,2.1342481803423622E-3]
[null,null,null,null,{"$f":"Asset17","v":"Systems Easements"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"System Land"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Control Centre - SCADA"},null,25.189926867874579,30.286353863123367,27.396817100317065,30.091976078396637,22.435016920971552]
[null,null,null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,39.337613376290157,42.469398065217902,32.277936050665268,28.019154748009775,39.493749092417943]
[null,null,null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,5.3299599489810907,5.0283865917641846,5.1265965010444319,4.9151163341960098,4.7626852478996513]
[null,null,null,null,{"$f":"Asset22","v":"Buildings"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,1.7328909687346954,2.0843064747408886,1.4803874615292527,1.3672813486851241,0.84119590523734855]
[null,null,null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,0,0,0,11.882736935607705,1.9586274256990017]
[null,null,null,null,{"$f":"Asset26","v":"Land"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"IT Systems"},null,2.0633196089415753,1.7609413297140859,1.6422493176439232,1.3576940630874528,1.5798517684847531]
[null,null,null,null,{"$f":"Asset28","v":"Legacy ICT"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"In-house software"},null,60.386722595980189,47.991547050338824,37.386591345080006,29.647465590516411,35.294731040504736]
[null,null,null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,28.144539526691087,33.852012055274429,24.043534288975103,22.206535007954948,13.662181771268656]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G61:G110)","v":628.85278197246805},648.17013968284368,624.59675655082822,629.54030964745482,653.17412748521826,0,{"$f":"SUM(M61:M110)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G111,0,0,1,$R$7))","v":3184.3341153388128}]
[null,null,null,null,{"$f":"\"Forecast Immediate Expensing of Capital Expenditure - As Incurred ($m Real \"&$F$525&\")\"","v":"Forecast Immediate Expensing of Capital Expenditure - As Incurred ($m Real 2024-25)"}]
[null,null,null,null,{"$f":"E$60","v":"Year"},null,{"$f":"G$60","v":"2025-26"},{"$f":"H$60","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35"]
[null,null,null,null,{"$f":"Asset1","v":"OH Sub-transmission lines"},null,8.5105828740132274,8.8315954835192407,8.9757036125680418,9.0989389274998782,9.5827053594299851]
[null,null,null,null,{"$f":"Asset2","v":"UG Sub-transmission cables"},null,2.4794336972382944,2.5730063598381303,2.6150869652215789,2.6513814204918091,2.792833599191419]
[null,null,null,null,{"$f":"Asset3","v":"OH Distribution Lines"},null,41.678583030502118,43.248258565650005,43.94936250099358,44.534140662709746,46.878685973716067]
[null,null,null,null,{"$f":"Asset4","v":"UG Distribution Cables"},null,16.416771033266674,17.03610035289157,17.314277522085035,17.552785297403389,18.48699780571993]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,10.976749819426674,11.390107463395713,11.574672982204316,11.728352765361194,12.345393149805076]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,14.674289414784795,15.227652865558397,15.475861795345843,15.687264475063149,16.519970829790605]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,1.95248429210035,1.995909808173687,1.9529136219596688,1.97472890206678,2.1578976561717518]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,3.843373965808063,3.9881044554260998,4.0527247130409139,4.1065213022012141,4.3225540066367287]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,4.8578733333089676,5.0412175933473025,5.1236847542673125,5.1948762324050586,5.4721250648781279]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,19.286546997388729,20.013248359753174,20.338338649722267,20.611604015698465,21.700023553175996]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,2.9166849049221666,3.0264825325477203,3.075451978564919,3.1159943051701853,3.2795670403231503]
[null,null,null,null,{"$f":"Asset12","v":"Load Control & Network Metering Devices"},null,1.7958084709420634,1.8632973330307923,1.8932291577673259,1.9173061718487954,2.016856980836935]
[null,null,null,null,{"$f":"Asset13","v":"Communications - Pilot Wires"},null,0.90414741188573378,0.93816031850585502,0.95329538705557049,0.96568094799160786,1.0161480030207948]
[null,null,null,null,{"$f":"Asset14","v":"Composite Poles"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Streetlighting (Residual Rate 2 Assets)"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Systems Buildings"},null,6.8974771952104875E-4,7.1565454720792451E-4,7.2712251516464095E-4,7.3625500639330581E-4,7.7434008528409325E-4]
[null,null,null,null,{"$f":"Asset17","v":"Systems Easements"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"System Land"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Control Centre - SCADA"},null,5.8729066844551934,6.094144604578446,6.1930440692341282,6.2758788704184285,6.6068170026569906]
[null,null,null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":"Buildings"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":"Land"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"IT Systems"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"Legacy ICT"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"In-house software"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G115:G164)","v":136.16692567776258},141.26800175076335,143.48837483254567,145.41619055133611,153.17935036543884,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G165,0,0,1,$R$7))","v":719.51884317784663}]
[null,null,null,null,{"$f":"\"Forecast Asset Disposal – As Incurred ($m Real \"&$F$525&\")\"","v":"Forecast Asset Disposal – As Incurred ($m Real 2024-25)"}]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35"]
[null,null,null,null,{"$f":"Asset1","v":"OH Sub-transmission lines"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"UG Sub-transmission cables"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"OH Distribution Lines"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"UG Distribution Cables"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,0.53143665514392224,0.53117929682018072,0.53092207516461898,0.53092207516461898,0.53092207516461898]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"Load Control & Network Metering Devices"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Communications - Pilot Wires"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Composite Poles"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Streetlighting (Residual Rate 2 Assets)"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Systems Buildings"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"Systems Easements"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"System Land"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Control Centre - SCADA"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,4.0847215344974286,4.4023248830874993,3.162662679765146,3.4405530202806074,4.328517549983812]
[null,null,null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":"Buildings"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":"Land"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"IT Systems"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"Legacy ICT"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"In-house software"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,0,0,4.9848648411669219,0,2.939143314815972]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G169:G218)","v":4.6161581896413511},4.93350417990768,8.6784495960966872,{"$f":"SUM(J169:J218)","v":3.9714750954452263},7.7985829399644029,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G219,0,0,1,$R$7))","v":29.998170001055342}]
[null,null,null,null,{"$f":"\"Forecast Capital Contributions – As Incurred ($m Real \"&$F$525&\")\"","v":"Forecast Capital Contributions – As Incurred ($m Real 2024-25)"}]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G168","v":"2025-26"},{"$f":"H168","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35"]
[null,null,null,null,{"$f":"Asset1","v":"OH Sub-transmission lines"},null,6.2485193625724054E-3,6.1882713362030207E-3,6.0799295586195703E-3,5.9914377212160882E-3,5.7616323573907906E-3]
[null,null,null,null,{"$f":"Asset2","v":"UG Sub-transmission cables"},null,9.9852780588059872E-4,9.8890003230921435E-4,9.715867663691902E-4,9.5744556665232404E-4,9.2072213948419569E-4]
[null,null,null,null,{"$f":"Asset3","v":"OH Distribution Lines"},null,0.63632985897432148,0.63019438656901083,0.61916119549599447,0.61014946085168431,0.58674679435273747]
[null,null,null,null,{"$f":"Asset4","v":"UG Distribution Cables"},null,1.9967982592339093,1.9775451934760815,1.9429231237779765,1.9146443689833466,1.8412069794479062]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,2.5570547111416559E-2,2.5323996703671001E-2,2.4880634305784199E-2,2.4518502964581152E-2,2.3578080355450937E-2]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,1.0520571315566721E-2,1.0419132299175432E-2,1.0236718301333117E-2,1.0087725454831702E-2,9.7008043974520404E-3]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,2.3799961723669518E-2,2.3570483244318582E-2,2.3157820658201718E-2,2.2820764434022395E-2,2.1945459654509895E-2]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,1.2352921309863077E-4,1.2233814832691311E-4,1.2019630099412662E-4,1.1844687422502978E-4,1.1390376983309637E-4]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,1.2914979229461858,1.2790453407578777,1.2566523268935947,1.2383620700226874,1.1908639136050234]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,2.0392614262365601E-2,2.0195989319634546E-2,1.9842406022447041E-2,1.955360481998197E-2,1.8803614003280299E-2]
[null,null,null,null,{"$f":"Asset12","v":"Load Control & Network Metering Devices"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Communications - Pilot Wires"},null,3.3301417031172557E-2,3.2980325819796992E-2,3.2402919476333308E-2,3.1931303176497616E-2,3.0706557950838903E-2]
[null,null,null,null,{"$f":"Asset14","v":"Composite Poles"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Streetlighting (Residual Rate 2 Assets)"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Systems Buildings"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"Systems Easements"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"System Land"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Control Centre - SCADA"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":"Buildings"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":"Land"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"IT Systems"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"Legacy ICT"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"In-house software"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G223:G272)","v":4.0455817289801592},4.0065743577064055,3.9364288575576478,3.8791351308697264,3.7303484620339074,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G273,0,0,1,$R$7))","v":19.598068537147846}]
[null,null,null,null,{"$f":"\"Forecast Net Capital Expenditure – As Incurred ($m Real \"&$F$525&\")\"","v":"Forecast Net Capital Expenditure – As Incurred ($m Real 2024-25)"}]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35"]
[null,null,null,null,{"$f":"Asset1","v":"OH Sub-transmission lines"},null,{"$f":"G61-G169-G223","v":25.75020752367492},26.017218154016785,33.090945415615742,31.056531416455591,47.347022630168958,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"UG Sub-transmission cables"},null,4.0170492365365744,6.1636483553975143,12.176641492150182,12.086912453862553,13.348377387162451,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"OH Distribution Lines"},null,155.99655404370114,156.04135534714166,154.70144139430863,156.15471652495623,162.25714256776607,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"UG Distribution Cables"},null,55.867516184940627,57.724853969917135,62.964823679596634,64.432313150197615,64.447409741169864,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,40.079247140924132,41.174797870900079,41.266592961462379,41.865078813762679,42.906684206570766,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,53.826302877298303,60.68669112846969,53.650554697411621,53.933340418276138,58.412477193809025,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,11.054887192009105,8.2895370202396244,5.0246710402057637,4.8730662334864396,7.6929974578445943,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,14.002372683654357,14.699225676200502,14.626009045408122,14.417048762946257,14.86915929905949,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,11.545526668590425,16.160349355552505,20.211275785532898,23.16673598722663,22.522203438615879,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,69.233170120232515,71.696462698702746,71.629181432447751,73.178653167008378,74.256828021337412,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,10.690201527843026,10.930853487881302,10.923183839439339,11.076079176754442,11.229043159575472,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"Load Control & Network Metering Devices"},null,6.5819720208309942,6.8388017388760689,6.8531740262146084,6.4721184892326296,6.5854027685812149,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Communications - Pilot Wires"},null,3.4434606759133182,3.7336032976516198,3.653208060572068,2.9270365406495955,3.007935655694602,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Composite Poles"},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Streetlighting (Residual Rate 2 Assets)"},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Systems Buildings"},null,2.3227987009171377E-3,2.0424971961678969E-3,3.5906824849509886E-3,2.6612001513989874E-3,2.1342481803423622E-3,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"Systems Easements"},null,{"$f":"G77-G185-G239","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"System Land"},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Control Centre - SCADA"},null,25.189926867874579,30.286353863123367,27.396817100317065,30.091976078396637,22.435016920971552,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,35.252891841792731,38.0670731821304,29.115273370900123,24.578601727729168,35.165231542434128,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,5.3299599489810907,5.0283865917641846,5.1265965010444319,4.9151163341960098,4.7626852478996513,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":"Buildings"},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,1.7328909687346954,2.0843064747408886,1.4803874615292527,1.3672813486851241,0.84119590523734855,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,0,0,0,11.882736935607705,1.9586274256990017,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":"Land"},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"IT Systems"},null,2.0633196089415753,1.7609413297140859,1.6422493176439232,1.3576940630874528,1.5798517684847531,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"Legacy ICT"},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":""},null,{"$f":"G93-G201-G255","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"In-house software"},null,60.386722595980189,47.991547050338824,37.386591345080006,29.647465590516411,35.294731040504736,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,{"$f":"G109-G217-G271","v":28.144539526691087},33.852012055274429,19.058669447808182,22.206535007954948,10.723038456452684,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G277:G326)","v":620.19104205384645},639.23006114522946,{"$f":"SUM(I277:I326)","v":611.98187809717376},621.68969942113995,641.64519608321984,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G327,0,0,1,$R$7))","v":3134.7378768006092}]
[null,null,null,null,{"$f":"\"Forecast Operating Expenditure ($m Real \"&$F$525&\")\"","v":"Forecast Operating Expenditure ($m Real 2024-25)"}]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35"]
[null,null,null,null,"Controllable opex",null,498.01091480925697,495.37441601428264,493.57849424837644,492.61385189239456,491.61349728838991]
[null,null,null,null,"Corporate"]
[null,null,null,null,"Other (Previous Period Storm Passthroughs)"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Debt raising costs",null,7.8065376441489311,7.8147813846153769,7.8219767805732694,7.8029264267489236,7.781576876957284,0,0,0,0,0]
[null,null,null,null,"Total",null,505.81745245340591,503.18919739889805,501.40047102894971,500.41677831914348,499.39507416534718,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G341,0,0,1,$R$7))","v":2510.2189733657447}]
[null,null,null,null,{"$f":"\"Revenue Adjustments ($m Real \"&$F$525&\")\"","v":"Revenue Adjustments ($m Real 2024-25)"}]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35",null,"Tax income?","Tax Expense?"]
[null,null,null,null,"EBSS increments as per NER 6.4.3(a)(5) & 6.5.8",null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Yes",{"$f":"IF(AND(R345=\"No\",S345=\"Yes\"),\"Caution - there appears to be an error, if an adjustment is not included as tax income, it should not be a tax expense.\",\"\")","v":""}]
[null,null,null,null,"CESS increments as per NER 6.4.3(a)(5) & 6.5.8A",null,-12.995923493464389,-12.995923493464389,-12.995923493464389,-12.995923493464389,-12.995923493464389,null,null,null,null,null,null,"Yes","Yes",{"$f":"IF(AND(R346=\"No\",S346=\"Yes\"),\"Caution - there appears to be an error, if an adjustment is not included as tax income, it should not be a tax expense.\",\"\")","v":""}]
[null,null,null,null,"Control period carryover as per NER 6.4.3(a)(6) & 6.4.3(b)(6)",null,0,0,0,0,0,null,null,null,null,null,null,"No","No",""]
[null,null,null,null,"Shared asset decrements as per NER 6.4.3(a)(6A) & 6.4.4",null,0,0,0,0,0,null,null,null,null,null,null,"Yes","Yes",""]
[null,null,null,null,"Demand management innovation allowance as per NER 6.6.3A",null,1.453968932511388,1.4723917182084778,1.4982718177522174,1.5212886450643706,1.5308449474227246,null,null,null,null,null,null,"Yes","Yes",""]
[null,null,null,null,"FY20 CESS Adjustment recalculation",null,-1.238837377221476,-1.238837377221476,-1.238837377221476,-1.238837377221476,-1.238837377221476,null,null,null,null,null,null,"Yes","Yes",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,"Total Adjustments Included as Tax Income",null,{"$f":"SUMIF($R$345:$R$354,\"Yes\",G345:G354)","v":-12.780791938174476},{"$f":"SUMIF($R$345:$R$354,\"Yes\",H345:H354)","v":-12.762369152477387},-12.736489052933647,-12.713472225621494,-12.703915923263139,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Non-tax Income",null,{"$f":"SUMIF($R$345:$R$354,\"No\",G345:G354)","v":0},{"$f":"SUMIF($R$345:$R$354,\"No\",H345:H354)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Tax Expense",null,{"$f":"SUMIF($S$345:$S$354,\"Yes\",G345:G354)","v":-12.780791938174476},{"$f":"SUMIF($S$345:$S$354,\"Yes\",H345:H354)","v":-12.762369152477387},-12.736489052933647,-12.713472225621494,-12.703915923263139,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Non-tax Expense",null,{"$f":"SUMIF($S$345:$S$354,\"No\",G345:G354)","v":0},{"$f":"SUMIF($S$345:$S$354,\"No\",H345:H354)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustments",null,{"$f":"SUM(G345:G354)","v":-12.780791938174476},-12.762369152477387,-12.736489052933647,-12.713472225621494,-12.703915923263139,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G359,0,0,1,$R$7))","v":-63.697038292470147}]
[null,null,null,null,"Tax"]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35"]
[null,null,null,null,"Expected Corporate Tax Rate","T",0.3,0.3,0.3,0.3,0.3]
[]
[null,null,null,null,{"$f":"E60","v":"Year"},{"$f":"F525","v":"2024-25"}]
[null,null,null,null,"Tax Loss Carried Forward From Previous Period ",0,{"$f":"IF(F366>0,\"Caution - The tax loss carried forward should be a negative number.\",\"\")","v":""}]
[]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G$60","v":"2025-26"},{"$f":"H$60","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35"]
[null,null,null,null,"Diminishing Value Multiplier ",null,2,2,2,2,2]
[]
[null,null,null,null,"Expected Inflation"]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2025-26"},{"$f":"H60","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35"]
[null,null,null,null,"Expected Inflation",null,3.2000000000000001E-2,3.0249999999999999E-2,{"$f":"H373+(($K373-H373)/(Reg_Period_Length-COUNTA($G372:H372)))","v":2.8500000000000001E-2},{"$f":"I373+(($K373-I373)/(Reg_Period_Length-COUNTA($G372:I372)))","v":2.6750000000000003E-2},2.5000000000000001E-2,{"$f":"IF(COUNT($G$374:K374)>=Reg_Period_Length,\"n/a\",K373)","v":"n/a"},{"$f":"IF(COUNT($G$374:L374)>=Reg_Period_Length,\"n/a\",L373)","v":"n/a"},{"$f":"IF(COUNT($G$374:M374)>=Reg_Period_Length,\"n/a\",M373)","v":"n/a"},{"$f":"IF(COUNT($G$374:N374)>=Reg_Period_Length,\"n/a\",N373)","v":"n/a"},{"$f":"IF(COUNT($G$374:O374)>=Reg_Period_Length,\"n/a\",O373)","v":"n/a"}]
[null,null,null,null,"Interim Calculation",null,{"$f":"1+G373","v":1.032},{"$f":"IF(COUNT($G$374:G374)>=Reg_Period_Length,\"n/a\",1+H373)","v":1.0302500000000001},{"$f":"IF(COUNT($G$374:H374)>=Reg_Period_Length,\"n/a\",1+I373)","v":1.0285},{"$f":"IF(COUNT($G$374:I374)>=Reg_Period_Length,\"n/a\",1+J373)","v":1.0267500000000001},{"$f":"IF(COUNT($G$374:J374)>=Reg_Period_Length,\"n/a\",1+K373)","v":1.0249999999999999},{"$f":"IF(COUNT($G$374:K374)>=Reg_Period_Length,\"n/a\",1+L373)","v":"n/a"},{"$f":"IF(COUNT($G$374:L374)>=Reg_Period_Length,\"n/a\",1+M373)","v":"n/a"},{"$f":"IF(COUNT($G$374:M374)>=Reg_Period_Length,\"n/a\",1+N373)","v":"n/a"},{"$f":"IF(COUNT($G$374:N374)>=Reg_Period_Length,\"n/a\",1+O373)","v":"n/a"},{"$f":"IF(COUNT($G$374:O374)>=Reg_Period_Length,\"n/a\",1+P373)","v":"n/a"}]
[]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2025-26"}]
[null,null,null,null,"Inflation Rate","f",{"$f":"GEOMEAN(OFFSET($G$374,0,0,1,Reg_Period_Length))-1","v":2.8497022352319323E-2}]
[]
[null,null,null,null,null,null,"Clause 6.4.2(b)(1) of the NER requires the AER to specify in the PTRM a methodology that is likely to result in the best estimate of expected inflation. \nThe AER uses an approach that calculates the geometric average of expected inflation over the regulatory control period. The expected inflation for each regulatory year are determined using: inflation forecasts for the regulatory year from the latest available RBA’s Statement on Monetary Policy, if such a forecast is available; a linear glide-path from the latest RBA forecast to the mid-point of the RBA’s target inflation band in the fifth year from the start of the regulatory period; and the mid-point of the RBA’s target inflation band beyond that, where relevant.\nFurther detail of the method and calculation is set out in the individual input cells and in the PTRM handbook."]
[]
[null,null,null,null,"Cost of Capital"]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"CONCATENATE(LEFT(G60,4),\"-\",RIGHT(OFFSET(G60,0,R7-1,1,1),2))","v":"2025-30"}]
[null,null,null,null,"Return on Equity","Re",7.6800000000000007E-2]
[null,null,null,null,"Value of Imputation Credits (gamma)","γ",0.56999999999999995]
[null,null,null,null,"Proportion of Debt Funding","D/V",0.6]
[]
[null,null,null,null,{"$f":"E60","v":"Year"},null,{"$f":"G60","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35"]
[null,null,null,null,"Trailing Average Portfolio Return on Debt",null,4.6791465139962775E-2,4.7099419776830125E-2,4.7825356701734746E-2,4.9149560013545444E-2,5.0512597773601016E-2]
[null,null,null,null,null,null,"","","","","","","","","",""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(HLOOKUP(\"Value expected\",G389:P389,1,FALSE)),IF(ISERROR(HLOOKUP(\"Year of update\",G389:P389,1,FALSE)),\"\",\"On the X factors tab (cell F21) you have indicated that you are updating debt costs within the regulatory control period\"),\"CAUTION - return on debt inputs are expected above because the X factors tab (cell F21) indicates that you are updating debt costs within the regulatory control period.\")","v":""}]
[null,null,null,null,null,null,"The trailing average portfolio return on debt must be entered up to the year of update (i.e. year 1 at the final decision, year 2 in the first annual update etc.). Future years can be left blank."]
[]
[null,null,null,null,"Debt and Equity Raising Costs – Transaction Costs (per cent)"]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Imputation Credit Payout Ratio","ICPR",0.87870000000000004]
[null,null,null,null,"Subsequent Equity Raising Costs","SEO",0.03]
[null,null,null,null,"Dividend Reinvestment Plan Costs","DRPC",0.01]
[null,null,null,null,"Dividend Reinvestment Plan Take Up","DRPT",0.3]
[null,null,null,null,"Debt Raising Costs","DRC",8.289380372221032E-4]
[]
[null,null,null,null,{"$f":"\"Price/Revenue Constraint for \"&$F$525& \" ($ Nominal)\"","v":"Price/Revenue Constraint for 2024-25 ($ Nominal)"}]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Maximum Allowed Revenue","$m Nominal",1427.544319376]
[null,null,null,null,"Revenue Yield","$/MWh"]
[]
[null,null,null,null,"Straight-line Depreciation Option for Opening RAB"]
[null,null,null,null,null,null,"Weighted Average Remaining Life Depreciation"]
[null,null,null,null,"Year-by-Year Tracking Depreciation",null,"Year-by-Year Tracking Depreciation"]
[null,null,null,null,null,null,{"$f":"IF(E408=G407,\"WARL\",\"YBY Tracking\")","v":"YBY Tracking"}]
[]
[null,null,null,null,{"$f":"\"Year-by-Year Tracking Depreciation on Opening RAB ($m Real \"&$F$525&\")\"","v":"Year-by-Year Tracking Depreciation on Opening RAB ($m Real 2024-25)"}]
[null,null,null,null,{"$f":"E$60","v":"Year"},null,{"$f":"G$60","v":"2025-26"},{"$f":"H$60","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35",{"$f":"(LEFT(P412,4)+1&IF(MID(P412,5,1)=\"\",\"\",\"-\"&TEXT(MID(P412,6,2)+1,\"00\")))","v":"2035-36"},{"$f":"(LEFT(Q412,4)+1&IF(MID(Q412,5,1)=\"\",\"\",\"-\"&TEXT(MID(Q412,6,2)+1,\"00\")))","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80"]
[null,null,null,null,{"$f":"Asset1","v":"OH Sub-transmission lines"},null,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742]
[null,null,null,null,{"$f":"Asset2","v":"UG Sub-transmission cables"},null,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974]
[null,null,null,null,{"$f":"Asset3","v":"OH Distribution Lines"},null,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565]
[null,null,null,null,{"$f":"Asset4","v":"UG Distribution Cables"},null,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844]
[null,null,null,null,{"$f":"Asset12","v":"Load Control & Network Metering Devices"},null,10.041729628382607,10.041729628382607,7.3184706691537897,5.3205947829599873,5.3205947829599873,5.32059478295999,5.0045159332367879,4.3137090134611071,3.080078045785553,2.1490730901032884,2.1306489639986661,1.9009174941397597,1.8101823313783385,1.225065962088618,0.55503673696497646,0]
[null,null,null,null,{"$f":"Asset13","v":"Communications - Pilot Wires"},null,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,19.860545729124237,17.043749196534467,17.043749196534467]
[null,null,null,null,{"$f":"Asset14","v":"Composite Poles"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Streetlighting (Residual Rate 2 Assets)"},null,-0.20742415393917948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Systems Buildings"},null,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334]
[null,null,null,null,{"$f":"Asset17","v":"Systems Easements"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"System Land"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Control Centre - SCADA"},null,0.14406913547802194,0.14406913547802194,0.14406913780711506,0.14406913780711506,0.14406913780711506,0.14406913780711506,0.14406913780711506,0.14407379253590033,0.14035191727310756,6.5396704778135584E-2,4.5148005505857555E-2,3.6414805220821897E-2,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,22.560138409046949,19.63204913666172,17.66044161793921,15.824077651419442,11.184872586322356,10.745834067783344,9.2455640412123703,7.1796473411233652,3.7703833828328661,7.4033086304922349E-2,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,5.3956050070923434,4.3670182571599749,3.4589349042863238,3.0603878448190209,2.3125560172298787,1.4882932598499037,0.63152883812083771,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":"Buildings"},null,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199]
[null,null,null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,-7.1392439889097661,-7.1392439889097661,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,10.316616753126258,10.316616753126258,10.316616753126258,10.316616753126258,3.4371485586621122,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":"Land"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"IT Systems"},null,2.2925711860959082,1.9174867306527896,1.1840805733993613,0.4632672021307298,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"Legacy ICT"},null,14.866266266203843,14.866266266203843,14.866266266203843,14.866266266203843,14.866266266203843,-3.7889547652822539E-14,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":""},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"In-house software"},null,41.625082574328722,35.800629447214163,30.083286082625524,23.274425771167166,12.079476873522104,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187]
[null,null,null,null,"Total",null,{"$f":"SUM(G413:G462)","v":612.68474917631431},602.73595972537817,597.82150436395,{"$f":"SUM(J413:J462)","v":586.0590437690422},{"$f":"SUM(K413:K462)","v":562.13432258211606},530.4881296078089,527.81501630978573,524.4267685065289,519.78015170530011,515.07784124059492,514.96513532891311,514.72667065876919,514.5995206907869,510.04430382748808,506.55747806977467,506.00244133280972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Straight-line Depreciation Option for Opening TAB"]
[null,null,null,null,null,null,"Weighted Average Remaining Life Depreciation"]
[null,null,null,null,"Year-by-Year Tracking Depreciation",null,"Year-by-Year Tracking Depreciation"]
[null,null,null,null,null,null,{"$f":"IF(E467=G466,\"WARL\",\"YBY Tracking\")","v":"YBY Tracking"}]
[]
[null,null,null,null,{"$f":"\"Year-by-Year Tracking Depreciation on Opening TAB ($m Nominal)\"","v":"Year-by-Year Tracking Depreciation on Opening TAB ($m Nominal)"}]
[null,null,null,null,{"$f":"E$60","v":"Year"},null,{"$f":"G$60","v":"2025-26"},{"$f":"H$60","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35",{"$f":"(LEFT(P471,4)+1&IF(MID(P471,5,1)=\"\",\"\",\"-\"&TEXT(MID(P471,6,2)+1,\"00\")))","v":"2035-36"},{"$f":"(LEFT(Q471,4)+1&IF(MID(Q471,5,1)=\"\",\"\",\"-\"&TEXT(MID(Q471,6,2)+1,\"00\")))","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80"]
[null,null,null,null,{"$f":"Asset1","v":"OH Sub-transmission lines"},null,14.980123143260546,14.866180101185641,14.757301194314065,14.653261349970117,14.553845498708119]
[null,null,null,null,{"$f":"Asset2","v":"UG Sub-transmission cables"},null,15.697835178360439,15.680443727367187,15.663747934413665,15.647719973178285,15.632333130392318]
[null,null,null,null,{"$f":"Asset3","v":"OH Distribution Lines"},null,69.054143208899831,68.081522149756353,67.152128693241494,66.264041612571717,65.41542506882061]
[null,null,null,null,{"$f":"Asset4","v":"UG Distribution Cables"},null,44.419602537948258,44.125830732086243,43.843809798458707,43.573069702176269,43.313159209745123]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,14.133372298056624,13.941686455998857,13.758519984699214,13.583494245457331,13.416247427959535]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,14.712963719669821,14.628348427542464,14.547963900021474,14.471598598876534,14.399051562788843]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,11.509945683071601,11.32991847041634,11.158892618393839,10.996418058972463,10.842067227522159]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,4.5354639784921655,4.5295958289660989,4.5240210869163366,4.5187250819690625,4.5136938772691524]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,25.165134646098132,25.076336047218838,24.991977378283508,24.911836642794938,24.835702944080811]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,43.218849041034844,42.65466237533132,42.115550672547961,41.600399489888311,41.108143915346851]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,12.575724535100615,12.278892101813359,11.996901290190463,11.729010019148713,11.474513311659051]
[null,null,null,null,{"$f":"Asset12","v":"Load Control & Network Metering Devices"},null,4.6197227499375604,4.5055215289549349,4.400456405650921,4.3037964922112284,4.2148693718467101]
[null,null,null,null,{"$f":"Asset13","v":"Communications - Pilot Wires"},null,45.108464537714141,40.568151604478857,29.590559837843585,11.623201109082315,9.2985608872658538]
[null,null,null,null,{"$f":"Asset14","v":"Composite Poles"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Streetlighting (Residual Rate 2 Assets)"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Systems Buildings"},null,6.9798575277809594,6.9170375048692776,6.8573584831031802,6.8006634124253882,6.7468030952814848]
[null,null,null,null,{"$f":"Asset17","v":"Systems Easements"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"System Land"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Control Centre - SCADA"},null,0.20415201832693847,0.16332161466117776,0.13065729172856921,0.10452583338248236,8.362066670561287E-2]
[null,null,null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,27.013599277185115,25.152325081608065,23.579620528756141,10.831311050636828,6.1195180709550945]
[null,null,null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,3.7162454183409057,2.2869202574405572,1.4073355430403431,0.89425696540498656,0.59153500970643169]
[null,null,null,null,{"$f":"Asset22","v":"Buildings"},null,7.837807199108898,7.837807199108898,7.837807199108898,7.837807199108898,7.837807199108898]
[null,null,null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,2.0925039281277691,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,20.633233506252516,11.109835465980172,5.9820213852447397,3.2209819815156262,1.7343175921835774]
[null,null,null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":"Land"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"IT Systems"},null,2.0715872001728739,1.0357240257877041,0.49752879212762657,0.23631241933114772,9.4863242909108081E-2]
[null,null,null,null,{"$f":"Asset28","v":"Legacy ICT"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":"In-house software"},null,40.426649772436321,34.090743073520308,25.561228267858944,11.964741603760842,0]
[null,null,null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,3.0376669359912469,3.0376669359912469,3.0376669359912469,3.0376669359912469,3.0376669359912469]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G472:G521)","v":433.74464804136818},403.89847071008393,373.39305522193501,{"$f":"SUM(J472:J521)","v":322.80483977785468},{"$f":"SUM(K472:K521)","v":299.26374524624669},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Energy Delivered Forecast (MWh)"]
[null,null,null,null,"Year",{"$f":"(LEFT(G525,4)-1&IF(MID(G525,5,1)=\"\",\"\",\"-\"&TEXT(MOD(MID(G525,6,2)-1,100),\"00\")))","v":"2024-25"},{"$f":"G60","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35"]
[null,null,null,null,"Energy",21441556.109271035,21471030.447492898,21506644.25730532,21623935.82624992,21678455.490238544,21880176.595433366,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Base Year Prices per Tariff Component for \"&$F$525","v":"Base Year Prices per Tariff Component for 2024-25"}]
[]
[null,null,null,null,null,"Standing Charge ($ per customer per year)","Non TOU Energy (c/kWh)","Peak Energy (c/KWh) BLK 1","Peak Energy (c/KWh) BLK 2","Off Peak Energy (c/kWh) BLK 1","Off Peak Energy (c/kWh) BLK 2","Peak Demand ($/kVa) BLK 1","Peak Demand ($/kVa) BLK 2","Off Peak Demand ($/kVa) BLK 1","Off Peak Demand ($/kVa) BLK 2"]
[null,null,null,null,null,{"$f":"(LEFT(G525,4)-1&IF(MID(G525,5,1)=\"\",\"\",\"-\"&TEXT(MID(G525,6,2)-1,\"00\")))","v":"2024-25"},{"$f":"F531","v":"2024-25"},{"$f":"G531","v":"2024-25"},"2024-25","2024-25","2024-25","2024-25","2024-25","2024-25","2024-25"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Forecast Sales Quantities (Years 1-5, including final year of previous regulatory control period)"]
[]
[null,null,null,null,"Tariff Quantities","Customer Numbers",null,null,null,null,null,"Non TOU Energy (kWh)",null,null,null,null,null,"Peak Energy (KWh) BLK 1",null,null,null,null,null,"Peak Energy (KWh) BLK 2",null,null,null,null,null,"Off Peak Energy (KWh) BLK 1",null,null,null,null,null,"Off Peak Energy (KWh) BLK 2",null,null,null,null,null,"Peak Demand (kVa) BLK 1",null,null,null,null,null,"Peak Demand (kVa) BLK 2",null,null,null,null,null,"Off Peak Demand (kVa) BLK 1",null,null,null,null,null,"Off Peak Demand (kVa) BLK 2"]
[null,null,null,null,"Year",{"$f":"F531","v":"2024-25"},{"$f":"G525","v":"2025-26"},{"$f":"H525","v":"2026-27"},{"$f":"I525","v":"2027-28"},{"$f":"J525","v":"2028-29"},{"$f":"K525","v":"2029-30"},{"$f":"F562","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29","2029-30","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,null,null,null,{"$f":"E532","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Total",{"$f":"SUM(F563:F588)","v":0},{"$f":"SUM(G563:G588)","v":0},{"$f":"SUM(H563:H588)","v":0},0,0,0,{"$f":"SUM(L563:L588)","v":0},0,{"$f":"SUM(N563:N588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Forecast Sales Quantities (Years 6-10)"]
[null,null,null,null,"If the regulatory control period is longer than 5 years, expand this section to input forecast sales quantities for years 6 through to 10."]
[null,null,null,null,{"$f":"IF(SUM(G623:K623,M623:Q623,S623:W623,Y623:AC623,AE623:AI623,AK623:AO623,AQ623:AU623,AW623:BA623,BC623:BG623,BI623:BM623)>0,IF($R$7<6,\"Caution - there appears to be data entered below for years 6 to 10, when the regulatory control period is only \"&$R$7&\" years.\",\"\"),\"\")","v":""}]
[null,null,null,null,"Note that year 5 quantities are transferred from the table above as a reference point"]
[null,null,null,null,"Tariff Quantities",{"$f":"F561&\" [years 6-10]\"","v":"Customer Numbers [years 6-10]"},null,null,null,null,null,{"$f":"L561&\" [years 6-10]\"","v":"Non TOU Energy (kWh) [years 6-10]"},null,null,null,null,null,{"$f":"R561&\" [years 6-10]\"","v":"Peak Energy (KWh) BLK 1 [years 6-10]"},null,null,null,null,null,{"$f":"X561&\" [years 6-10]\"","v":"Peak Energy (KWh) BLK 2 [years 6-10]"},null,null,null,null,null,{"$f":"AD561&\" [years 6-10]\"","v":"Off Peak Energy (KWh) BLK 1 [years 6-10]"},null,null,null,null,null,{"$f":"AJ561&\" [years 6-10]\"","v":"Off Peak Energy (KWh) BLK 2 [years 6-10]"},null,null,null,null,null,{"$f":"AP561&\" [years 6-10]\"","v":"Peak Demand (kVa) BLK 1 [years 6-10]"},null,null,null,null,null,{"$f":"AV561&\" [years 6-10]\"","v":"Peak Demand (kVa) BLK 2 [years 6-10]"},null,null,null,null,null,{"$f":"BB561&\" [years 6-10]\"","v":"Off Peak Demand (kVa) BLK 1 [years 6-10]"},null,null,null,null,null,{"$f":"BH561&\" [years 6-10]\"","v":"Off Peak Demand (kVa) BLK 2 [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"K562","v":"2029-30"},{"$f":"L525","v":"2030-31"},{"$f":"M525","v":"2031-32"},{"$f":"N525","v":"2032-33"},{"$f":"O525","v":"2033-34"},{"$f":"P525","v":"2034-35"},{"$f":"F596","v":"2029-30"},"2030-31","2031-32","2032-33","2033-34","2034-35","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35"]
[null,null,null,null,{"$f":"E563","v":0},{"$f":"K563","v":0},null,null,null,null,null,{"$f":"Q563","v":0},null,null,null,null,null,{"$f":"W563","v":0},null,null,null,null,null,{"$f":"AC563","v":0},null,null,null,null,null,{"$f":"AI563","v":0},null,null,null,null,null,{"$f":"AO563","v":0},null,null,null,null,null,{"$f":"AU563","v":0},null,null,null,null,null,{"$f":"BA563","v":0},null,null,null,null,null,{"$f":"BG563","v":0},null,null,null,null,null,{"$f":"BM563","v":0}]
[null,null,null,null,0,{"$f":"K564","v":0},null,null,null,null,null,{"$f":"Q564","v":0},null,null,null,null,null,{"$f":"W564","v":0},null,null,null,null,null,{"$f":"AC564","v":0},null,null,null,null,null,{"$f":"AI564","v":0},null,null,null,null,null,{"$f":"AO564","v":0},null,null,null,null,null,{"$f":"AU564","v":0},null,null,null,null,null,{"$f":"BA564","v":0},null,null,null,null,null,{"$f":"BG564","v":0},null,null,null,null,null,{"$f":"BM564","v":0}]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Total",{"$f":"K589","v":0},{"$f":"SUM(G597:G622)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(O597:O622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Assets","index":12,"n_rows":1449,"n_cols":61,"rows_kept":1449,"cut":false,"hidden":false,"merged":[[1378,3,1388,3],[1391,3,1401,3],[1404,3,1414,3],[1417,3,1427,3],[1300,3,1310,3],[1313,3,1323,3],[1326,3,1336,3],[1339,3,1349,3],[1352,3,1362,3],[1365,3,1375,3],[1287,3,1297,3],[1144,3,1154,3],[1157,3,1167,3],[1170,3,1180,3],[1183,3,1193,3],[1196,3,1206,3],[1209,3,1219,3],[1222,3,1232,3],[1235,3,1245,3],[1248,3,1258,3],[1261,3,1271,3],[1274,3,1284,3],[1131,3,1141,3],[988,3,998,3],[1001,3,1011,3],[1014,3,1024,3],[1027,3,1037,3],[1040,3,1050,3],[1053,3,1063,3],[1066,3,1076,3],[1079,3,1089,3],[1092,3,1102,3],[1105,3,1115,3],[1118,3,1128,3],[975,3,985,3],[832,3,842,3],[845,3,855,3],[858,3,868,3],[871,3,881,3],[884,3,894,3],[897,3,907,3],[910,3,920,3],[923,3,933,3],[936,3,946,3],[949,3,959,3],[962,3,972,3],[819,3,829,3],[662,3,672,3],[675,3,685,3],[688,3,698,3],[701,3,711,3],[714,3,724,3],[727,3,737,3],[740,3,750,3],[753,3,763,3],[780,3,790,3],[793,3,803,3],[806,3,816,3],[649,3,659,3],[506,3,516,3],[519,3,529,3],[532,3,542,3],[545,3,555,3],[558,3,568,3],[571,3,581,3],[584,3,594,3],[597,3,607,3],[610,3,620,3],[623,3,633,3],[636,3,646,3],[493,3,503,3],[350,3,360,3],[363,3,373,3],[376,3,386,3],[389,3,399,3],[402,3,412,3],[415,3,425,3],[428,3,438,3],[441,3,451,3],[454,3,464,3],[467,3,477,3],[480,3,490,3],[337,3,347,3],[194,3,204,3],[207,3,217,3],[220,3,230,3],[233,3,243,3],[246,3,256,3],[259,3,269,3],[272,3,282,3],[285,3,295,3],[298,3,308,3],[311,3,321,3],[324,3,334,3],[181,3,191,3],[116,3,126,3],[129,3,139,3],[142,3,152,3],[155,3,165,3],[168,3,178,3]]}
[]
[null,"Energex - Asset Roll Forward - DNSP PTRM - version 5"]
[null,null,null,null,null,0,{"$f":"F3+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,"Year",null,null,null,"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35",{"$f":"(LEFT(P4,4)+1&IF(MID(P4,5,1)=\"\",\"\",\"-\"&TEXT(MID(P4,6,2)+1,\"00\")))","v":"2035-36"},{"$f":"(LEFT(Q4,4)+1&IF(MID(Q4,5,1)=\"\",\"\",\"-\"&TEXT(MID(Q4,6,2)+1,\"00\")))","v":"2036-37"},"2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80"]
[]
[null,"Inflation Assumption (CPI % increase)",null,2.7498479316033997E-2,null,null,{"$f":"$D$6","v":2.7498479316033997E-2},{"$f":"$D$6","v":2.7498479316033997E-2},2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2,2.7498479316033997E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,{"$f":"F7*(1+G6)","v":1.027498479316034},{"$f":"G7*(1+H6)","v":1.0557531249967624},{"$f":"H7*(1+I6)","v":1.0847847304673242},{"$f":"I7*(1+J6)","v":1.1146146609404295},1.1452648691396481,1.176757911455065,1.2091169645431914,1.2423658423833481,1.2765290138030738,1.311631620485455,1.3476994954716304,1.3847591821720864,1.4228379539007336,1.4619638339461412,1.5021656161946988,1.5434728863208862,1.5859160435602404,1.6295263230810482,1.6743358189712254,1.7203775078573005,1.7676852731728845,1.8162939300944869,1.8662392511630284,1.9175579926099056,1.9702879214069846,2.0244678430604264,2.0801376301687995,2.1373382517665003,2.1961118034740696,2.2565015384775995,2.3185518993600245,2.3823085508077275,2.4478184132165248,2.5151296972217665,2.584291939177962,2.6553560376140406,2.7283742906910762,2.8034004346900439,2.8804896835579288,2.959698769541296,3.0410859849372187,3.1247112249922955,3.2106360319813252,3.2989236404980771,3.3896390239914891,3.4828489425815405,3.5786219921899898,3.6770286550221307,3.7781413514367213,3.8820344932422568,3.9887845384588094,4.0984700475857352,4.2111717414166563,4.3269725604442693,4.4459577258986931]
[]
[null,"Opening Regulatory Asset Base (RAB)",null,null,null,15632.217230384089]
[null,"Real Net Capital Expenditure (capex)",null,null,null,null,{"$f":"SUM(G11:G60)","v":629.19215326792732},648.65383436584102,621.21759834157115,631.39582411822551,652.00415986037058,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"OH Sub-transmission lines"},null,null,null,26.123931853743755,26.400773901184508,33.590337187528192,31.541401226696529,48.111410948472887,0,0,0,0,0]
[null,null,{"$f":"Asset2","v":"UG Sub-transmission cables"},null,null,null,4.0753504767653332,6.2545152088880984,12.36040519229028,12.275619263045947,13.563878662137192,0,0,0,0,0]
[null,null,{"$f":"Asset3","v":"OH Distribution Lines"},null,null,null,158.26060211397117,158.34177648690124,157.03611711798428,158.59268059616491,164.87668351142716,0,0,0,0,0]
[null,null,{"$f":"Asset4","v":"UG Distribution Cables"},null,null,null,56.678346545807834,58.575855770475158,63.915056876943432,65.438262044862896,65.487873204646604,0,0,0,0,0]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,40.66093526027749,41.781812435960902,41.889367461283392,42.518696970534535,43.599386014683198,0,0,0,0,0]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,54.607508192416859,61.581357461400572,54.460221669385859,54.775374198017978,59.355510413847071,0,0,0,0,0]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,11.215331736233521,8.4117445347652158,5.1005008281592197,4.9491469351024007,7.8171961310209577,0,0,0,0,0]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,14.205595408976537,14.915927264112261,14.846737358892543,14.642134803759564,15.109212654895199,0,0,0,0,0]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,11.713092083958193,16.398591385690665,20.516294113065644,23.528426439112593,22.885810446081074,0,0,0,0,0]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,70.237982221181099,72.753439280783567,72.710172724383099,74.321154214500567,75.455658459677309,0,0,0,0,0]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,10.845353225188408,11.092000296579522,11.088030992157099,11.249004360723987,11.410329097742171,0,0,0,0,0]
[null,null,{"$f":"Asset12","v":"Load Control & Network Metering Devices"},null,null,null,6.6774991377194812,6.9396219608982133,6.9565986542266156,6.5731643794400698,6.6917200123696841,0,0,0,0,0]
[null,null,{"$f":"Asset13","v":"Communications - Pilot Wires"},null,null,null,3.4934371676771572,3.7886455006258664,3.7083404245350815,2.972734871638389,3.056496911496942,0,0,0,0,0]
[null,null,{"$f":"Asset14","v":"Composite Poles"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset15","v":"Streetlighting (Residual Rate 2 Assets)"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset16","v":"Systems Buildings"},null,null,null,2.3565105219805951E-3,2.072608468384877E-3,3.6448712446256666E-3,2.7027481142129633E-3,2.1687042936688128E-3,0,0,0,0,0]
[null,null,{"$f":"Asset17","v":"Systems Easements"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset18","v":"System Land"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset19","v":"Control Centre - SCADA"},null,null,null,25.555519593079765,30.732846836207148,27.810275974478824,30.561786777320211,22.797216356177739,0,0,0,0,0]
[null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,null,null,35.764532898450241,38.628272485239066,29.554666315882223,24.962334920464176,35.732952398113909,0,0,0,0,0]
[null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,null,null,5.4073160522045418,5.1025169836006574,5.2039644963791494,4.9918535426213841,4.8395758476674438,0,0,0,0,0]
[null,null,{"$f":"Asset22","v":"Buildings"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,null,null,1.7580411938650087,2.1150341152792884,1.5027287185784151,1.3886280161282132,0.85477649146324608,0,0,0,0,0]
[null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,null,null,0,0,0,12.068256056395876,1.9902482508522195,0,0,0,0,0]
[null,null,{"$f":"Asset26","v":"Land"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset27","v":"IT Systems"},null,null,null,2.0932654933722392,1.7869017980254427,1.6670333117655658,1.3788910491225916,1.6053574955484031,0,0,0,0,0]
[null,null,{"$f":"Asset28","v":"Legacy ICT"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset29","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset30","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset31","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset32","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset33","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset34","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset35","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset36","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset37","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset38","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset39","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset40","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset41","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset42","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset43","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset44","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset45","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset46","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset47","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset48","v":"In-house software"},null,null,null,61.263142229743771,48.699056730184658,37.950810827572504,30.110336373548595,35.864542585272289,0,0,0,0,0]
[null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,null,null,28.553013872773072,34.351071320570512,19.346293224835211,22.553234330909948,10.896155262484189,0,0,0,0,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal Net Capex",null,null,null,null,{"$f":"SUM(G62:G111)","v":646.49398068037624},684.81831267286907,673.88736497851971,703.76304241873913,746.71745882099333,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"OH Sub-transmission lines"},null,null,null,{"$f":"G11*G$7","v":26.842300253477411},27.872699548508511,36.438284872279304,35.156508233880395,55.100308764026636,0,0,0,0,0]
[null,null,{"$f":"Asset2","v":"UG Sub-transmission cables"},null,null,null,4.1874164175562543,6.6032239771233883,13.408378814985525,13.682585202713764,15.534233721018616,0,0,0,0,0]
[null,null,{"$f":"Asset3","v":"OH Distribution Lines"},null,null,null,162.61252800774528,167.16982534358488,170.35038198146773,176.76972691032819,188.82747336589381,0,0,0,0,0]
[null,null,{"$f":"Asset4","v":"UG Distribution Cables"},null,null,null,58.236914885964737,61.841642779038786,69.334077747058771,72.938446261665831,75.000960535953453,0,0,0,0,0]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,41.779049147502832,44.11127904729431,45.440946190935001,47.39196300744122,49.932845118675154,0,0,0,0,0]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,56.109131626946194,65.014710581416352,59.077616884815463,61.053435139608958,67.97778086683158,0,0,0,0,0]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,11.523736304004798,8.8807255792528146,5.5329454161230629,5.5163917330135277,8.9527601040326807,0,0,0,0,0]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,14.596227680502226,15.747536821310929,16.1055139841854,16.32033811973653,17.304050454011666,0,0,0,0,0]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,12.035184304355719,17.312864100987909,22.255762579630264,26.225129057893319,26.210314705685832,0,0,0,0,0]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,72.169419922490206,76.809670874949461,78.8748851210525,82.839448105496928,86.416714811668314,0,0,0,0,0]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,11.143583946526334,11.710413975578847,12.028126711240477,12.538305181445779,13.067849060966006,0,0,0,0,0]
[null,null,{"$f":"Asset12","v":"Load Control & Network Metering Devices"},null,null,null,6.8611202096408954,7.3265275715144487,7.5464119960945695,7.3265453860953018,7.6637918442857309,0,0,0,0,0]
[null,null,{"$f":"Asset13","v":"Communications - Pilot Wires"},null,null,null,3.589501377374392,3.9998743267906818,4.0227510679103711,3.3134538710170141,3.5004985353712836,0,0,0,0,0]
[null,null,{"$f":"Asset14","v":"Composite Poles"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset15","v":"Streetlighting (Residual Rate 2 Assets)"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset16","v":"Systems Buildings"},null,null,null,2.4213109778272951E-3,2.1881628673920874E-3,3.9539006706893537E-3,3.0125226729308674E-3,2.4837408390912057E-3,0,0,0,0,0]
[null,null,{"$f":"Asset17","v":"Systems Easements"},null,null,null,{"$f":"G27*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset18","v":"System Land"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset19","v":"Control Centre - SCADA"},null,null,null,26.258257520020571,32.446299087372559,30.168162727196911,34.064615606536471,26.108851006906143,0,0,0,0,0]
[null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,null,null,36.748003166605891,40.781919389517597,32.060450733526004,27.82338447365462,40.9236950521992,0,0,0,0,0]
[null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,null,null,5.5560090208213468,5.3869982507854477,5.6451812235661798,5.5639931438732155,5.5425961998702569,0,0,0,0,0]
[null,null,{"$f":"Asset22","v":"Buildings"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,null,null,1.8063846532712413,2.2329538766808716,1.6301371679485934,1.5477851453691296,0.97894548663930203,0,0,0,0,0]
[null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,null,null,0,0,0,13.451455132441975,2.2793614025676807,0,0,0,0,0]
[null,null,{"$f":"Asset26","v":"Land"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset27","v":"IT Systems"},null,null,null,2.1508271112447033,1.8865271573276947,1.8083722817836601,1.5369321791915707,1.838559542061595,0,0,0,0,0]
[null,null,{"$f":"Asset28","v":"Legacy ICT"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset29","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset30","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset31","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset32","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset33","v":""},null,null,null,{"$f":"G43*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset34","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset35","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset36","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset37","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset38","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset39","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset40","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset41","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset42","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset43","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset44","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset45","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset46","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset47","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset48","v":"In-house software"},null,null,null,62.947785479183629,51.414181327287068,41.168460094604647,33.56142236780515,41.074400670675203,0,0,0,0,0]
[null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,null,null,{"$f":"G59*G$7","v":29.338178334163953},36.266250893678979,20.986563481444684,25.138165636857245,12.478983830814244,0,0,0,0,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Asset Values ($m Real \"&F4&\")\"","v":"Asset Values ($m Real 2024-25)"}]
[]
[null,"Real Straight-line Depreciation",null,null,null,null,{"$f":"G128+G141+G154+G167+G180+G193+G206+G219+G232+G245+G258+G271+G284+G297+G310+G323+G336+G349+G362+G375+G388+G401+G414+G427+G440+G453+G466+G479+G492+G505+G518+G531+G544+G557+G570+G583+G596+G609+G622+G635+G648+G661+G674+G687+G700+G713+G726+G739+G752+G765","v":612.68474917631431},{"$f":"H128+H141+H154+H167+H180+H193+H206+H219+H232+H245+H258+H271+H284+H297+H310+H323+H336+H349+H362+H375+H388+H401+H414+H427+H440+H453+H466+H479+H492+H505+H518+H531+H544+H557+H570+H583+H596+H609+H622+H635+H648+H661+H674+H687+H700+H713+H726+H739+H752+H765","v":712.20314303724592},721.5693326973809,703.55464839498359,694.13731056279153,677.15350910494908,627.30013930079065,622.28284898947288,611.9101778869657,601.53593722440667,594.12702421145536,586.24200397432514,578.79637706381322,570.70876354137692,564.53845106136328,563.84738852368616,57.399780581694898,56.937139117635013,56.473365874019905,56.035154915390564,55.589040247899263,55.589040247899263,55.589040247899263,55.589040247899263,55.589040247899263,55.589040247899263,55.589040247899263,55.589040247899263,55.589040247899263,55.589040247899263,55.50313605525146,55.376565455271944,55.249146539771928,55.140584230125427,55.036996677518303,55.007767881916564,53.53615963947469,52.025479275687829,50.511839319875207,48.975619281839244,47.403913135769969,46.541772311032176,44.657322393189034,42.734831281590431,40.801587802802288,38.837383867490928,32.62226893069986,27.264633899115537,21.960112091591824,16.62042745023669,11.000310000407781,10.528275925789808,9.6808882058011587,8.6827512231658766,7.5662027449268141]
[null,{"$f":"C128","v":"OH Sub-transmission lines"},null,"Initial Asset Base",null,null,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,24.675513665710742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.51689615856240123,0.27912392562371835,0,0,0]
[null,null,null,null,2,null,null,null,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.52237384054579561,0.28208187389469686,0,0]
[null,null,null,null,3,null,null,null,null,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.66462875321583281,0.35889952673653625,0]
[null,null,null,null,4,null,null,null,null,null,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.62408787547875999,0.33700745275849542]
[null,null,null,null,5,null,null,null,null,null,null,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042,0.95194718932475042]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"OH Sub-transmission lines"},null,null,null,{"$f":"SUM(G116:G127)","v":24.675513665710742},{"$f":"SUM(H116:H127)","v":25.192409824273142},{"$f":"SUM(I116:I127)","v":25.714783664818938},26.379412418034772,27.003500293513532,27.955447482838284,27.955447482838284,27.955447482838284,27.955447482838284,27.955447482838284,27.955447482838284,27.955447482838284,27.955447482838284,27.955447482838284,27.955447482838284,27.955447482838284,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.2799338171275396,3.0421615841888574,2.5227456919140403,1.9349345915400467,1.2889546420832458]
[null,{"$f":"C141","v":"UG Sub-transmission cables"},null,"Initial Asset Base",null,null,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,36.614131077372974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,9.0563343928118517E-2,1.7763568394002505E-15,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,0.13898922686417997,-5.3290705182007514E-15,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0.27467567093978401,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,0.27279153917879884,-8.8817841970012523E-15,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,0.30141952582527093,1.2434497875801753E-14,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset2","v":"UG Sub-transmission cables"},null,null,null,{"$f":"SUM(G129:G140)","v":36.614131077372974},{"$f":"SUM(H129:H140)","v":36.704694421301092},36.843683648165275,37.11835931910506,37.391150858283858,37.692570384109132,37.692570384109132,37.692570384109132,37.692570384109132,37.692570384109132,37.692570384109132,37.692570384109132,37.692570384109132,37.692570384109132,37.692570384109132,37.692570384109132,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,1.0784393067361522,0.98787596280803558,0.84888673594384856,0.57421106500406971,0.30141952582526205,1.2434497875801753E-14,0,0,0,0]
[null,{"$f":"C154","v":"OH Distribution Lines"},null,"Initial Asset Base",null,null,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,111.60678201031565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,3.5169022691993592,-5.6843418860808015E-14,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,3.5187061441533607,1.1368683772161603E-13,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,3.4896914915107615,-1.7053025658242404E-13,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,3.5242817910258868,5.6843418860808015E-14,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,3.6639263002539368,1.1368683772161603E-13,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset3","v":"OH Distribution Lines"},null,null,null,{"$f":"SUM(G142:G153)","v":111.60678201031565},{"$f":"SUM(H142:H153)","v":115.12368427951502},118.64239042366837,122.13208191517913,125.65636370620501,129.32029000645895,129.32029000645895,129.32029000645895,129.32029000645895,129.32029000645895,129.32029000645895,129.32029000645895,129.32029000645895,129.32029000645895,129.32029000645895,129.32029000645895,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,17.713507996143303,14.19660572694389,10.677899582790699,7.1882080912796535,3.6639263002539937,1.1368683772161603E-13,0,0,0,0]
[null,{"$f":"C167","v":"UG Distribution Cables"},null,"Initial Asset Base",null,null,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,71.225531153171687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727,0.94463910909679727]
[null,null,null,null,2,null,null,null,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267,0.97626426284125267]
[null,null,null,null,3,null,null,null,null,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573,1.0652509479490573]
[null,null,null,null,4,null,null,null,null,null,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148,1.0906377007477148]
[null,null,null,null,5,null,null,null,null,null,null,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767,1.0914645534107767]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset4","v":"UG Distribution Cables"},null,null,null,{"$f":"SUM(G155:G166)","v":71.225531153171687},72.170170262268485,73.14643452510974,74.211685473058793,75.302323173806514,76.393787727217287,76.393787727217287,76.393787727217287,76.393787727217287,76.393787727217287,76.393787727217287,76.393787727217287,76.393787727217287,76.393787727217287,76.393787727217287,76.393787727217287,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,{"$f":"SUM(AM155:AM166)","v":5.168256574045599},5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599,5.168256574045599]
[null,{"$f":"C180","v":"Distribution Equipment"},null,"Initial Asset Base",null,null,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,23.528237080188813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,1.1617410074364998,7.1054273576010019E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,1.193766069598883,2.1316282072803006E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,1.1968390703223826,-1.4210854715202004E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,1.2148199134438438,-2.1316282072803006E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.2456967432766628,1.4210854715202004E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,{"$f":"SUM(G168:G179)","v":23.528237080188813},24.689978087625313,25.883744157224196,27.08058322754658,28.295403140990423,29.541099884267087,29.541099884267087,29.541099884267087,29.541099884267087,29.541099884267087,29.541099884267087,29.541099884267087,29.541099884267087,29.541099884267087,29.541099884267087,29.541099884267087,6.0128628040782717,6.0128628040782717,6.0128628040782717,6.0128628040782717,6.0128628040782717,6.0128628040782717,6.0128628040782717,6.0128628040782717,6.0128628040782717,6.0128628040782717,6.0128628040782717,6.0128628040782717,6.0128628040782717,6.0128628040782717,6.0128628040782717,6.0128628040782717,{"$f":"SUM(AM168:AM179)","v":6.0128628040782717},6.0128628040782717,6.0128628040782717,6.0128628040782717,4.8511217966417792,3.6573557270429102,2.4605166567204924,1.2456967432766415,1.4210854715202004E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C193","v":"Substation Bays"},null,"Initial Asset Base",null,null,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,36.977273200717782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,1.2135001820537079,3.5527136788005009E-14,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,1.368474610253346,3.5527136788005009E-14,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,1.2102271482085747,2.1316282072803006E-14,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,1.2172305377337329,-3.5527136788005009E-14,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,1.319011342529935,2.1316282072803006E-14,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,{"$f":"SUM(G181:G192)","v":36.977273200717782},38.190773382771489,39.559247993024833,40.769475141233407,41.986705678967141,43.305717021497074,43.305717021497074,43.305717021497074,43.305717021497074,43.305717021497074,43.305717021497074,43.305717021497074,43.305717021497074,43.305717021497074,43.305717021497074,43.305717021497074,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,{"$f":"SUM(AM181:AM192)","v":6.3284438207792961},6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,6.3284438207792961,5.1149436387256237,3.7464690284722781,2.536241880263689,1.3190113425298995,2.1316282072803006E-14,0,0,0,0]
[null,{"$f":"C206","v":"Substation Establishment"},null,"Initial Asset Base",null,null,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,18.636124236653384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021,0.19481208504835021]
[null,null,null,null,2,null,null,null,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482,0.14611333220019482]
[null,null,null,null,3,null,null,null,null,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2,8.8596505613326729E-2]
[null,null,null,null,4,null,null,null,null,null,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2,8.5967464566656257E-2]
[null,null,null,null,5,null,null,null,null,null,null,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931,0.13578593244781931]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,{"$f":"SUM(G194:G205)","v":18.636124236653384},18.830936321701735,18.977049653901929,19.065646159515257,19.151613624081914,19.287399556529735,19.287399556529735,19.287399556529735,19.287399556529735,19.287399556529735,19.287399556529735,19.287399556529735,19.287399556529735,19.287399556529735,19.287399556529735,19.287399556529735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,{"$f":"SUM(AM194:AM205)","v":0.65127531987634735},0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735,0.65127531987634735]
[null,{"$f":"C219","v":"Distribution Substation Switchgear"},null,"Initial Asset Base",null,null,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,6.7462860637779389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0.31567989797725637,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,0.33146505031360579,1.2434497875801753E-14,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,0.32992749686427875,-1.2434497875801753E-14,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,0.32538077341687921,-1.0658141036401503E-14,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,0.33576028121989332,-1.5987211554602254E-14,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,{"$f":"SUM(G207:G218)","v":6.7462860637779389},7.0619659617551953,7.3934310120688007,7.7233585089330798,8.0487392823499597,8.3844995635698538,8.3844995635698538,8.3844995635698538,8.3844995635698538,8.3844995635698538,8.3844995635698538,8.3844995635698538,8.3844995635698538,8.3844995635698538,8.3844995635698538,8.3844995635698538,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,{"$f":"SUM(AM207:AM218)","v":1.6382134997919136},1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.6382134997919136,1.3225336018146572,0.99106855150106365,0.66114105463676009,0.33576028121988266,-1.5987211554602254E-14,0,0,0,0]
[null,{"$f":"C232","v":"Zone Transformers"},null,"Initial Asset Base",null,null,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,33.665824175486875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,0.23426184167916386,3.5527136788005009E-15,0,0,0]
[null,null,null,null,2,null,null,null,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,0.32797182771381328,-1.4210854715202004E-14,0,0]
[null,null,null,null,3,null,null,null,null,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,0.41032588226131289,1.0658141036401503E-14,0]
[null,null,null,null,4,null,null,null,null,null,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0.47056852878225186,0]
[null,null,null,null,5,null,null,null,null,null,null,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146,0.45771620892162146]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,{"$f":"SUM(G220:G231)","v":33.665824175486875},{"$f":"SUM(H220:H231)","v":33.900086017166039},34.228057844879849,34.638383727141161,35.108952255923413,35.566668464845037,35.566668464845037,35.566668464845037,35.566668464845037,35.566668464845037,35.566668464845037,35.566668464845037,35.566668464845037,35.566668464845037,35.566668464845037,35.566668464845037,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.9008442893581634,1.6665824476790032,1.3386106199651722,0.92828473770388398,0.45771620892162146]
[null,{"$f":"C245","v":"Distribution Transformers"},null,"Initial Asset Base",null,null,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,78.708136016048073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.7308521986491154,1.0038942752164388,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.7928398048492749,1.0398470868125855,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.7917736008965772,1.0392286885200406,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.8314725040537352,1.0622540523511645,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.8594297304011167,1.0784692436326111,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,{"$f":"SUM(G233:G244)","v":78.708136016048073},80.43898821469719,82.231828019546469,84.023601620443046,85.855074124496781,87.714503854897899,87.714503854897899,87.714503854897899,87.714503854897899,87.714503854897899,87.714503854897899,87.714503854897899,87.714503854897899,87.714503854897899,87.714503854897899,87.714503854897899,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,{"$f":"SUM(AM233:AM244)","v":9.006367838849819},9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,9.006367838849819,8.2794099154171423,6.5225229221640149,4.7301309229748929,2.9216837827522815,1.0784692436326111,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C258","v":"Low Voltage Services"},null,"Initial Asset Base",null,null,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,24.503352129691844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,0.3098672350053831,3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,0.31691429418798633,-5.3290705182007514E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,0.31680088549020285,3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,0.32140012459211392,5.3290705182007514E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,0.32600940279263346,-1.0658141036401503E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,{"$f":"SUM(G246:G257)","v":24.503352129691844},24.813219364697229,25.130133658885214,25.446934544375416,25.76833466896753,26.094344071760162,26.094344071760162,26.094344071760162,26.094344071760162,26.094344071760162,26.094344071760162,26.094344071760162,26.094344071760162,26.094344071760162,26.094344071760162,26.094344071760162,1.5909919420683196,1.5909919420683196,1.5909919420683196,1.5909919420683196,1.5909919420683196,1.5909919420683196,1.5909919420683196,1.5909919420683196,1.5909919420683196,1.5909919420683196,1.5909919420683196,1.5909919420683196,1.5909919420683196,1.5909919420683196,1.5909919420683196,1.5909919420683196,{"$f":"SUM(AM246:AM257)","v":1.5909919420683196},1.5909919420683196,1.5909919420683196,1.5909919420683196,1.2811247070629401,0.96421041287494491,0.64740952738475088,0.32600940279263879,-1.0658141036401503E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C271","v":"Load Control & Network Metering Devices"},null,"Initial Asset Base",null,null,10.041729628382607,10.041729628382607,7.3184706691537897,5.3205947829599873,5.3205947829599873,5.32059478295999,5.0045159332367879,4.3137090134611071,3.080078045785553,2.1490730901032884,2.1306489639986661,1.9009174941397597,1.8101823313783385,1.225065962088618,0.55503673696497646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.44516660918129874,0.44516660918129874,0.44516660918129874,0.44516660918129874,0.44516660918129874,0.44516660918129874,0.44516660918129874,0.44516660918129874,0.44516660918129874,0.44516660918129874,0.44516660918129874,0.44516660918129874,0.44516660918129874,0.44516660918129874,0.44516660918129874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.46264146405988088,0.46264146405988088,0.46264146405988088,0.46264146405988088,0.46264146405988088,0.46264146405988088,0.46264146405988088,0.46264146405988088,0.46264146405988088,0.46264146405988088,0.46264146405988088,0.46264146405988088,0.46264146405988088,0.46264146405988088,0.46264146405988088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.46377324361510769,0.46377324361510769,0.46377324361510769,0.46377324361510769,0.46377324361510769,0.46377324361510769,0.46377324361510769,0.46377324361510769,0.46377324361510769,0.46377324361510769,0.46377324361510769,0.46377324361510769,0.46377324361510769,0.46377324361510769,0.46377324361510769,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.43821095862933801,0.43821095862933801,0.43821095862933801,0.43821095862933801,0.43821095862933801,0.43821095862933801,0.43821095862933801,0.43821095862933801,0.43821095862933801,0.43821095862933801,0.43821095862933801,0.43821095862933801,0.43821095862933801,0.43821095862933801,0.43821095862933801,-1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.44611466749131229,0.44611466749131229,0.44611466749131229,0.44611466749131229,0.44611466749131229,0.44611466749131229,0.44611466749131229,0.44611466749131229,0.44611466749131229,0.44611466749131229,0.44611466749131229,0.44611466749131229,0.44611466749131229,0.44611466749131229,0.44611466749131229,-1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset12","v":"Load Control & Network Metering Devices"},null,null,null,{"$f":"SUM(G259:G270)","v":10.041729628382607},10.486896237563906,8.2262787423949693,6.6921760998162743,7.1303870584456126,7.5765017259369278,7.2604228762137257,6.569615956438045,5.3359849887624913,4.4049800330802258,4.3865559069756035,4.1568244371166978,4.0660892743552761,3.4809729050655553,2.8109436799419139,2.2559069429769374,1.8107403337956389,1.3480988697357581,0.88432562612065202,0.44611466749131051,-1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM259:AM270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C284","v":"Communications - Pilot Wires"},null,"Initial Asset Base",null,null,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,23.830646223133297,19.860545729124237,17.043749196534467,17.043749196534467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,0.11931137867749854,3.3407186029700497E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,0.12939363048585609,3.6230216536037307E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,0.12665097078330195,3.5462271819326041E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,0.10152783031551875,2.8427792488344039E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,0.10438855572052397,2.922879560174696E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset13","v":"Communications - Pilot Wires"},null,null,null,{"$f":"SUM(G272:G283)","v":23.830646223133297},23.949957601810794,24.079351232296652,24.206002203079954,24.307530033395473,24.411918589115999,24.411918589115999,24.411918589115999,24.411918589115999,24.411918589115999,24.411918589115999,24.411918589115999,24.411918589115999,20.441818095106939,17.625021562517169,17.625021562517169,0.58127236598269927,0.58127236598269927,0.58127236598269927,0.58127236598269927,0.58127236598269927,0.58127236598269927,0.58127236598269927,0.58127236598269927,0.58127236598269927,0.58127236598269927,0.58127236598269927,0.58127236598269927,0.58127236598269927,0.58127236598269927,0.4953681733349013,0.36879757335538199,{"$f":"SUM(AM272:AM283)","v":0.24137865785536877},0.13281634820886801,2.922879560174696E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C297","v":"Composite Poles"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset14","v":"Composite Poles"},null,null,null,{"$f":"SUM(G285:G296)","v":0},{"$f":"SUM(H285:H296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C310","v":"Streetlighting (Residual Rate 2 Assets)"},null,"Initial Asset Base",null,null,-0.20742415393917948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset15","v":"Streetlighting (Residual Rate 2 Assets)"},null,null,null,{"$f":"SUM(G298:G309)","v":-0.20742415393917948},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM298:AM309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C323","v":"Systems Buildings"},null,"Initial Asset Base",null,null,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,2,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,3,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,4,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,5,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,6,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,7,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,{"$f":"Asset16","v":"Systems Buildings"},null,null,null,{"$f":"SUM(G311:G322)","v":6.897945094023334},6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,6.897945094023334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM311:AM322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C336","v":"Systems Easements"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,2,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,3,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,4,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,5,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,6,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,7,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,{"$f":"Asset17","v":"Systems Easements"},null,null,null,{"$f":"SUM(G324:G335)","v":0},{"$f":"SUM(H324:H335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C349","v":"System Land"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset18","v":"System Land"},null,null,null,{"$f":"SUM(G337:G348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM337:AM348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C362","v":"Control Centre - SCADA"},null,"Initial Asset Base",null,null,0.14406913547802194,0.14406913547802194,0.14406913780711506,0.14406913780711506,0.14406913780711506,0.14406913780711506,0.14406913780711506,0.14407379253590033,0.14035191727310756,6.5396704778135584E-2,4.5148005505857555E-2,3.6414805220821897E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.8332061633126129,2.8332061633126129,2.8332061633126129,2.8332061633126129,2.8332061633126129,2.8332061633126129,2.8332061633126129,2.8332061633126129,2.8332061633126129,5.6664123266244815E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,3.4071892279608815,3.4071892279608815,3.4071892279608815,3.4071892279608815,3.4071892279608815,3.4071892279608815,3.4071892279608815,3.4071892279608815,3.4071892279608815,6.8143784559214993E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,3.0831791545985392,3.0831791545985392,3.0831791545985392,3.0831791545985392,3.0831791545985392,3.0831791545985392,3.0831791545985392,3.0831791545985392,3.0831791545985392,6.1663583091970509E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,3.3882246981507995,3.3882246981507995,3.3882246981507995,3.3882246981507995,3.3882246981507995,3.3882246981507995,3.3882246981507995,3.3882246981507995,3.3882246981507995,6.7764493963011319E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,2.527407578290215,2.527407578290215,2.527407578290215,2.527407578290215,2.527407578290215,2.527407578290215,2.527407578290215,2.527407578290215,2.527407578290215,5.054815156579906E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset19","v":"Control Centre - SCADA"},null,null,null,{"$f":"SUM(G350:G361)","v":0.14406913547802194},2.977275298790635,6.3844645290806099,9.4676436836791495,12.85586838182995,15.383275960120166,15.383275960120166,15.38328061484895,15.379558739586155,15.304603527091185,12.50781278777254,9.1033700208195896,5.977295859532985,2.5951720722532263,5.054815156579906E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM350:AM361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C375","v":"Motor Vehicles"},null,"Initial Asset Base",null,null,22.560138409046949,19.63204913666172,17.66044161793921,15.824077651419442,11.184872586322356,10.745834067783344,9.2455640412123703,7.1796473411233652,3.7703833828328661,7.4033086304922349E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,5.290611375510391,5.290611375510391,5.290611375510391,5.290611375510391,5.290611375510391,5.290611375510391,4.0208646453878956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,5.7142414918992701,5.7142414918992701,5.7142414918992701,5.7142414918992701,5.7142414918992701,5.7142414918992701,4.3428235338434433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,4.3719920585624594,4.3719920585624594,4.3719920585624594,4.3719920585624594,4.3719920585624594,4.3719920585624594,3.3227139645074679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,3.6926530947432212,3.6926530947432212,3.6926530947432212,3.6926530947432212,3.6926530947432212,3.6926530947432212,2.8064163520048488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,5.2859397038630043,5.2859397038630043,5.2859397038630043,5.2859397038630043,5.2859397038630043,5.2859397038630043,4.0173141749358834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,null,null,{"$f":"SUM(G363:G374)","v":22.560138409046949},24.922660512172111,28.66529448534887,31.200922577391559,30.254370607037696,35.101271792361686,33.601001765790713,30.265338335579216,21.463791773844996,12.375339849418616,8.0923560558678531,4.0173141749358834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM363:AM374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C388","v":"Plant & Equipment"},null,"Initial Asset Base",null,null,5.3956050070923434,4.3670182571599749,3.4589349042863238,3.0603878448190209,2.3125560172298787,1.4882932598499037,0.63152883812083771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0.13518290130511354,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,0.12756292459001645,2.6645352591003757E-15,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,0.13009911240947875,2.6645352591003757E-15,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0.1247963385655346,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,0.1209893961916861,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,null,null,{"$f":"SUM(G376:G387)","v":5.3956050070923434},4.5022011584650885,3.7216807301814536,3.4532327831236294,2.8301972941000217,2.1269239329117329,1.2701595111826673,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,{"$f":"SUM(AM376:AM387)","v":0.63863067306182941},0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.63863067306182941,0.50344777175671596,0.37588484716670206,0.24578573475722337,0.1209893961916861,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C401","v":"Buildings"},null,"Initial Asset Base",null,null,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset22","v":"Buildings"},null,null,null,{"$f":"SUM(G389:G400)","v":11.123252415489199},11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,11.123252415489199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM389:AM400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C414","v":"Office Equipment & Furniture"},null,"Initial Asset Base",null,null,-7.1392439889097661,-7.1392439889097661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.17580411938650087,0.17580411938650087,0.17580411938650087,0.17580411938650087,0.17580411938650087,0.17580411938650087,0.17580411938650087,0.17580411938650087,0.17580411938650087,0.17580411938650087,-2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.21150341152792884,0.21150341152792884,0.21150341152792884,0.21150341152792884,0.21150341152792884,0.21150341152792884,0.21150341152792884,0.21150341152792884,0.21150341152792884,0.21150341152792884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.15027287185784149,0.15027287185784149,0.15027287185784149,0.15027287185784149,0.15027287185784149,0.15027287185784149,0.15027287185784149,0.15027287185784149,0.15027287185784149,0.15027287185784149,4.4408920985006262E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.13886280161282133,0.13886280161282133,0.13886280161282133,0.13886280161282133,0.13886280161282133,0.13886280161282133,0.13886280161282133,0.13886280161282133,0.13886280161282133,0.13886280161282133,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,8.5477649146324608E-2,8.5477649146324608E-2,8.5477649146324608E-2,8.5477649146324608E-2,8.5477649146324608E-2,8.5477649146324608E-2,8.5477649146324608E-2,8.5477649146324608E-2,8.5477649146324608E-2,8.5477649146324608E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,null,null,{"$f":"SUM(G402:G413)","v":-7.1392439889097661},-6.9634398695232651,0.38730753091442971,0.53758040277227126,0.67644320438509253,0.76192085353141714,0.76192085353141714,0.76192085353141714,0.76192085353141714,0.76192085353141714,0.76192085353141714,0.58611673414491605,0.37461332261698743,0.22434045075914638,8.547764914632483E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM402:AM413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C427","v":"Initial Leases (10 yr life)"},null,"Initial Asset Base",null,null,10.316616753126258,10.316616753126258,10.316616753126258,10.316616753126258,3.4371485586621122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,null,null,{"$f":"SUM(G415:G426)","v":10.316616753126258},10.316616753126258,10.316616753126258,10.316616753126258,3.4371485586621122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM415:AM426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C440","v":"Lease Extensions (5yr Life)"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,2,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,3,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,4,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,5,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,6,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,7,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,null,null,{"$f":"SUM(G428:G439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM428:AM439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C453","v":"Land"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset26","v":"Land"},null,null,null,{"$f":"SUM(G441:G452)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM441:AM452)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C466","v":"IT Systems"},null,"Initial Asset Base",null,null,2.2925711860959082,1.9174867306527896,1.1840805733993613,0.4632672021307298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.42202933334117726,0.42202933334117726,0.42202933334117726,0.42202933334117726,0.40514816000753018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.3602624592793231,0.3602624592793231,0.3602624592793231,0.3602624592793231,0.34585196090815029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.33609542575918666,0.33609542575918666,0.33609542575918666,0.33609542575918666,0.32265160872881915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.27800222764568377,0.27800222764568377,0.27800222764568377,0.27800222764568377,0.26688213853985654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.32366078539282322,0.32366078539282322,0.32366078539282322,0.32366078539282322,0.31071435397711022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset27","v":"IT Systems"},null,null,null,{"$f":"SUM(G454:G465)","v":2.2925711860959082},2.3395160639939667,1.9663723660198618,1.5816544205104168,1.3963894460253707,1.7031690580845469,1.2836103997058439,0.92431462176732615,0.59054292393267982,0.31071435397711022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM454:AM465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C479","v":"Legacy ICT"},null,"Initial Asset Base",null,null,14.866266266203843,14.866266266203843,14.866266266203843,14.866266266203843,14.866266266203843,-3.7889547652822539E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset28","v":"Legacy ICT"},null,null,null,{"$f":"SUM(G467:G478)","v":14.866266266203843},14.866266266203843,14.866266266203843,14.866266266203843,14.866266266203843,-3.7889547652822539E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM467:AM478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C492","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset29","v":""},null,null,null,{"$f":"SUM(G480:G491)","v":0},{"$f":"SUM(H480:H491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM480:AM491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C505","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset30","v":""},null,null,null,{"$f":"SUM(G493:G504)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM493:AM504)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C518","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset31","v":""},null,null,null,{"$f":"SUM(G506:G517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM506:AM517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C531","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset32","v":""},null,null,null,{"$f":"SUM(G519:G530)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM519:AM530)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C544","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset33","v":""},null,null,null,{"$f":"SUM(G532:G543)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM532:AM543)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C557","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset34","v":""},null,null,null,{"$f":"SUM(G545:G556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM545:AM556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C570","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset35","v":""},null,null,null,{"$f":"SUM(G558:G569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM558:AM569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C583","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset36","v":""},null,null,null,{"$f":"SUM(G571:G582)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM571:AM582)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C596","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset37","v":""},null,null,null,{"$f":"SUM(G584:G595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM584:AM595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C609","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset38","v":""},null,null,null,{"$f":"SUM(G597:G608)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM597:AM608)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C622","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset39","v":""},null,null,null,{"$f":"SUM(G610:G621)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM610:AM621)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C635","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset40","v":""},null,null,null,{"$f":"SUM(G623:G634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM623:AM634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C648","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset41","v":""},null,null,null,{"$f":"SUM(G636:G647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM636:AM647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C661","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset42","v":""},null,null,null,{"$f":"SUM(G649:G660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM649:AM660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C674","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset43","v":""},null,null,null,{"$f":"SUM(G662:G673)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM662:AM673)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C687","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset44","v":""},null,null,null,{"$f":"SUM(G675:G686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM675:AM686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C700","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset45","v":""},null,null,null,{"$f":"SUM(G688:G699)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM688:AM699)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C713","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset46","v":""},null,null,null,{"$f":"SUM(G701:G712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM701:AM712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C726","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset47","v":""},null,null,null,{"$f":"SUM(G714:G725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM714:AM725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C739","v":"In-house software"},null,"Initial Asset Base",null,null,41.625082574328722,35.800629447214163,30.083286082625524,23.274425771167166,12.079476873522104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,61.263142229743771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,48.699056730184658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,37.950810827572504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,30.110336373548595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,35.864542585272289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset48","v":"In-house software"},null,null,null,{"$f":"SUM(G727:G738)","v":41.625082574328722},97.063771676957941,78.782342812810185,61.22523659873967,42.189813247070703,35.864542585272289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM727:AM738)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C752","v":"Buildings - capital works"},null,"Initial Asset Base",null,null,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,28.553013872773072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,34.351071320570512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,19.346293224835211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,22.553234330909948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,10.896155262484189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,null,null,{"$f":"SUM(G740:G751)","v":3.3459642468420174},31.898978119615087,37.697035567412527,22.69225747167723,25.899198577751967,14.242119509326207,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,3.3459642468420174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM740:AM751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C765","v":"Equity raising costs"},null,"Initial Asset Base",null,null,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"SUM(G753:G764)","v":0.70433957078500187},0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0.70433957078500187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM753:AM764)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Residual RAB (end period)",null,null,null,{"$f":"F9","v":15632.217230384089},{"$f":"F766-G115+G10","v":15648.724634475702},15585.175325804297,15484.823591448487,15412.664767171729,15370.531616469309,14693.378107364359,14066.077968063568,13443.795119074095,12831.884941187129,12230.349003962721,11636.221979751266,11049.979975776942,10471.183598713129,9900.4748351717517,9335.9363841103877,8772.0889955867024,8714.689215005008,8657.7520758873725,8601.2787100133519,8545.2435550979608,8489.6545148500609,8434.065474602161,8378.4764343542611,8322.8873941063612,8267.2983538584613,8211.7093136105614,8156.1202733626624,8100.5312331147634,8044.9421928668644,7989.3531526189654,7933.8500165637142,7878.4734511084425,7823.224304568671,7768.0837203385454,7713.0467236610275,7658.0389557791113,7604.5027961396363,7552.4773168639485,7501.9654775440731,7452.9898582622336,7405.5859451264632,7359.044172815431,7314.3868504222419,7271.6520191406516,7230.8504313378489,7192.0130474703583,7159.3907785396586,7132.1261446405433,7110.1660325489511,7093.5456050987141,7082.5452950983063,7072.0170191725165,7062.3361309667152,7053.6533797435495,7046.0871769986225]
[null,"Real Residual RAB (start period)",null,null,null,0,{"$f":"F766","v":15632.217230384089},{"$f":"G766","v":15648.724634475702},{"$f":"H766","v":15585.175325804297},15484.823591448487,15412.664767171729,15370.531616469309,14693.378107364359,14066.077968063568,13443.795119074095,12831.884941187129,12230.349003962721,11636.221979751266,11049.979975776942,10471.183598713129,9900.4748351717517,9335.9363841103877,8772.0889955867024,8714.689215005008,8657.7520758873725,8601.2787100133519,8545.2435550979608,8489.6545148500609,8434.065474602161,8378.4764343542611,8322.8873941063612,8267.2983538584613,8211.7093136105614,8156.1202733626624,8100.5312331147634,8044.9421928668644,7989.3531526189654,7933.8500165637142,7878.4734511084425,7823.224304568671,7768.0837203385454,7713.0467236610275,7658.0389557791113,7604.5027961396363,7552.4773168639485,7501.9654775440731,7452.9898582622336,7405.5859451264632,7359.044172815431,7314.3868504222419,7271.6520191406516,7230.8504313378489,7192.0130474703583,7159.3907785396586,7132.1261446405433,7110.1660325489511,7093.5456050987141,7082.5452950983063,7072.0170191725165,7062.3361309667152,{"$f":"BH766","v":7053.6533797435495}]
[]
[null,"Asset Values ($m Nominal)"]
[]
[null,"Inflation on Opening RAB",null,null,null,null,{"$f":"F774*G6","v":429.8622021734671},442.14916990239612,452.46266124828367,461.91121112120788,472.4013840185753,484.06480260792273,475.46380222011857,467.68130805026595,459.28267718459932,450.43261008406074,441.12269891222275,431.23474094654273,420.76966510373347,409.69427341668785,398.01673348090014,385.64204609934893,372.31515255729488,380.050032603337,387.9495060626478,396.01739838885601,404.25637666908176,412.67070369528005,421.24210804210446,429.97286585338082,438.86525967733616,447.92157709767798,457.14410928454453,466.53514946195287,476.09699128825122,485.83192714594605,495.74224633714795,505.83571014440514,516.11771177347589,526.59127300153182,537.25808580203852,548.12071161232063,559.17662654687729,570.53652182372321,582.21480344878046,594.2238285550394,606.57809093801507,619.29390240970474,632.32445017291104,645.76972279015718,659.65070154698753,673.98698004184052,688.80102237999381,704.53175442729025,721.14850565360211,738.69748788050924,757.23631408996653,776.85258660737054,797.02829686184498,817.82430821424771,839.28011444693914]
[null,"Nominal Straight-line Depreciation",null,null,null,null,{"$f":"G115*G7","v":629.53264807878872},{"$f":"H115*H7","v":751.91069389408858},782.74739408361529,784.19232587383772,794.97107614664276,796.84574910880826,758.47924028889315,773.10295588551628,781.12109591411183,788.99355612188549,800.70469077583948,811.80399797841153,823.53345286663352,834.35557201361314,848.03025020419352,870.28315620914805,91.031232921347481,92.780566953113905,94.555379300738764,96.401620165737384,98.26392779602628,100.96603638203756,103.74244884511097,106.59520842887295,109.52641456304265,112.53822440846385,115.63285444462319,118.81258210082264,122.07974743220669,125.43675484187789,128.68690152134113,131.92406539845817,135.23987821455177,138.68572091934666,142.23166687027484,146.06520856091885,146.06668158267598,145.84825121642112,145.49883205843628,144.95308012598258,144.15937586837137,145.42959837131784,143.37840836737922,140.9789451875354,138.30265425719381,135.26474133552415,116.74276903053874,100.25284011573559,82.968407575428614,64.521072654249281,43.877866447880379,43.149823534567503,40.767882844083637,37.570026291802662,33.639017549523267]
[null,"Nominal Regulatory Depreciation",null,null,null,null,{"$f":"G772-G771","v":199.67044590532163},{"$f":"H772-H771","v":309.76152399169246},{"$f":"I772-I771","v":330.28473283533162},322.28111475262983,322.56969212806746,312.78094650088553,283.01543806877459,305.42164783525033,321.83841872951251,338.56094603782475,359.58199186361674,380.5692570318688,402.76378776290005,424.66129859692529,450.01351672329338,484.64111010979911,-281.28391963594743,-287.26946565022308,-293.39412676190904,-299.61577822311864,-305.99244887305548,-311.70466731324251,-317.49965919699349,-323.3776574245079,-329.33884511429352,-335.38335268921412,-341.51125483992132,-347.72256736113025,-354.0172438560445,-360.39517230406818,-367.05534481580685,-373.911644745947,-380.87783355892412,-387.90555208218518,-395.02641893176371,-402.05550305140179,-413.1099449642013,-424.68827060730212,-436.71597139034418,-449.27074842905682,-462.41871506964367,-473.86430403838688,-488.94604180553182,-504.7907776026218,-521.34804728979373,-538.72223870631638,-572.05825334945507,-604.27891431155467,-638.1800980781735,-674.17641522625991,-713.35844764208616,-733.70276307280301,-756.26041401776138,-780.25428192244499,-805.64109689741588]
[null,"Nominal Residual RAB (end period)",null,null,null,{"$f":"F$7*F766","v":15632.217230384089},{"$f":"G$7*G766","v":16079.040765159143},{"$f":"H$7*H766","v":16454.097553840322},{"$f":"I$7*I766","v":16797.700185983507},17179.182113649622,17603.329880342546,17290.548933841659,17007.533495772881,16702.111847937631,16380.273429208119,16041.712483170295,15682.130491306678,15301.561234274808,14898.79744651191,14474.136147914984,14024.122631191689,13539.481521081891,13820.76544071784,14108.034906368062,14401.429033129971,14701.044811353087,15007.037260226141,15318.741927539382,15636.241586736376,15959.619244160882,16288.958089275173,16624.341441964389,16965.852696804308,17313.57526416544,17667.592508021487,18027.987680325554,18395.04302514136,18768.954669887309,19149.832503446236,19537.738055528418,19932.764474460182,20334.819977511586,20747.929922475785,21172.61819308309,21609.334164473432,22058.60491290249,22521.023627972136,22994.887932010519,23483.83397381605,23988.624751418673,24509.972798708463,25048.695037414782,25620.753290764234,26225.032205075793,26863.212303153963,27537.388718380225,28250.747166022309,28984.449929095113,29740.710343112874,30520.964625035322,31326.605721932738]
[null,"Inflated Nominal Residual RAB (start period)",null,null,null,{"$f":"F$7*F767","v":0},{"$f":"G$7*G767","v":16062.079432557555},16521.189935061542,{"$f":"I$7*I767","v":16906.560215088604},17259.61139710472,17651.583497668194,18087.394682950468,17766.012736061777,17475.21480382315,17161.394525122232,16830.706039292181,16482.835182082516,16113.36523225322,15722.330899378541,15308.491719928597,14872.152881395883,14409.764677291038,13911.796673639186,14200.815473321176,14495.984412430711,14797.446431518827,15105.301188022169,15419.707963921423,15739.984035581489,16066.214452589757,16398.484503838215,16736.879666372854,17081.485551248934,17432.387846266261,17789.672255453694,18153.424435167432,18523.729926662701,18900.878735285765,19285.072381660786,19676.423776447766,20074.996141330455,20480.885186072504,20893.996604058462,21318.466444299509,21754.83299653187,22203.557993028473,22665.183003840506,23140.317530381839,23627.212382183428,24129.603696606206,24648.275452965659,25183.959778750304,25737.496059794772,26325.285045191526,26946.180710729393,27601.909791034475,28294.62503247019,29027.599752629681,29781.478225956958,30558.534651327122,31360.244739482263]
[]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Tax Depreciation",null,null,null,null,{"$f":"G792+G805+G818+G831+G844+G857+G870+G883+G896+G909+G922+G935+G948+G961+G974+G987+G1000+G1013+G1026+G1039+G1052+G1065+G1078+G1091+G1104+G1117+G1130+G1143+G1156+G1169+G1182+G1195+G1208+G1221+G1234+G1247+G1260+G1273+G1286+G1299+G1312+G1325+G1338+G1351+G1364+G1377+G1390+G1403+G1416+G1429","v":573.65595710840864},{"$f":"H792+H805+H818+H831+H844+H857+H870+H883+H896+H909+H922+H935+H948+H961+H974+H987+H1000+H1013+H1026+H1039+H1052+H1065+H1078+H1091+H1104+H1117+H1130+H1143+H1156+H1169+H1182+H1195+H1208+H1221+H1234+H1247+H1260+H1273+H1286+H1299+H1312+H1325+H1338+H1351+H1364+H1377+H1390+H1403+H1416+H1429","v":691.30327332882689},{"$f":"I792+I805+I818+I831+I844+I857+I870+I883+I896+I909+I922+I935+I948+I961+I974+I987+I1000+I1013+I1026+I1039+I1052+I1065+I1078+I1091+I1104+I1117+I1130+I1143+I1156+I1169+I1182+I1195+I1208+I1221+I1234+I1247+I1260+I1273+I1286+I1299+I1312+I1325+I1338+I1351+I1364+I1377+I1390+I1403+I1416+I1429","v":700.00377961768197},655.18248326307798,662.90240011170624,211.60634246083006,127.90463638180684,110.10849981318499,98.074557993288636,89.092864835984329,83.4387052132669,77.50228182582012,71.397142545974177,66.713906815100643,61.498977865591804,56.087435374465763,53.898541292680406,50.716510531656638,47.683636806306886,44.736832871563585,42.086636913335163,38.302348829928235,36.042495134366689,33.919649712379993,31.925053776639505,30.050568053408053,28.288620968675506,26.632162200515353,25.074620921440111,23.609868152051153,22.239982884565897,20.943655342458101,19.723043418479826,18.572605877248435,17.492897216050871,16.469704039195825,20.149864005874232,19.247687869909317,18.278317952820338,17.461112368322411,16.694859725265932,14.518253582488617,13.87491468761422,13.147572058738461,12.570643272787409,11.933536153806159,17.692397838183862,17.416664313657694,16.763435757655923,16.190004042750605,16.254938560789846,2.5903122660499278,2.6384318091535341,2.9881093615277354,2.8782164638796064]
[null,{"$f":"C792","v":"OH Sub-transmission lines"},null,"Initial Asset Base",null,null,14.980123143260546,14.866180101185641,14.757301194314065,14.653261349970117,14.553845498708119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.0726635307402663,1.0077312503843112,0.94672956048043788,0.88942052788942394,0.83558062244265074,0.78499984507716458,0.73748090874793626,0.69283846892252487,0.65089840065673665,0.61149711943156193,0.57448094310235709,0.53970549247159627,0.50703512814716567,0.47634242148970274,0.44750765758544414,0.42041836830596102,0.39496889363351034,0.37105996954098186,0.34859834081899144,0.32749639733997848,0.30767183234057993,0.28904732138943212,0.27155022078823615,0.25511228422971916,0.2396693966073345,0.22516132393844246,0.21153147842556363,0.19872669773934099,0.1866970376623186,0.17539557728475744,0.16477823599266672,0.15480360153422498,0.14543276849397524,0.13662918654477207,0.12835851788559921,0.12058850330920098,0.11328883637713484,0.10643104521147127,9.9988381442079027E-2,9.3935715876340448E-2,8.8249440484363062E-2,8.2907376317389467E-2,7.7888687000244219E-2,7.3173797460402451E-2,6.8744317576687433E-2,6.4582970449795024E-2,6.0673525014866864E-2,5.7000732733273642E-2,5.3550268116677936E-2,5.0308672851395647E-2,0.78077685736263192,0,0,0]
[null,null,null,null,2,null,null,null,1.0987051037184981,1.03219643088804,0.96971377336114062,0.9110134215803144,0.8558664186265853,0.80405766718785909,0.75538509058579384,0.70965884458880746,0.66670057693695295,0.62634273169048338,0.58842789568876508,0.55280818457044301,0.51934466596007056,0.48790681757138071,0.45837201811356459,0.43062506901487113,0.40455774509804193,0.38006837245501895,0.35706143187445338,0.33544718627521075,0.31514133069269967,0.29606466345281929,0.27814277725096154,0.26130576893113966,0.24548796683325735,0.23062767464505371,0.21666693075963428,0.2035512821999784,0.19122957222863093,0.17965374081416152,0.16877863717612621,0.15856184367737347,0.14896351037679872,0.13994619959723084,0.13147473990219791,0.12351608891201801,0.11603920442413815,0.10901492333503444,0.1024158478914157,9.6216238827062747E-2,9.0391914968487308E-2,8.4920158917831778E-2,7.9779628445131187E-2,7.4950273244327278E-2,7.0413256728349125E-2,6.6150882558225307E-2,6.2146525619661067E-2,5.8384567177856422E-2,5.4850333957642966E-2,5.1530040911325375E-2,0.79973215595164504,0,0]
[null,null,null,null,3,null,null,null,null,1.5839512263905433,1.488068815779295,1.3979905211732933,1.3133649980205235,1.2338621699507428,1.1591719413339852,1.0890029877726466,1.0230816198095476,0.96115071541993602,0.90296871712369109,0.84830868980601981,0.79695743557174559,0.74871466218073157,0.70339220182097384,0.66081327717224236,0.62081181189759671,0.58323178287339372,0.54792661163120226,0.51475859263798396,0.48359835618458297,0.45432436378755808,0.42682243413620125,0.40098529773573394,0.37671217850959204,0.35390840072886837,0.33248501973576633,0.312358475020725,0.29345026430006466,0.27568663732291626,0.25899830821314557,0.24332018522428253,0.22859111685338107,0.21475365332354407,0.20175382250479082,0.18954091939926065,0.17806730836965406,0.16728823733951526,0.15716166324065811,0.1476480880269021,0.13871040461450226,0.13031375214837326,0.12242538002958289,0.11501452017376286,0.10805226700218866,0.10151146469744284,9.5366601283908947E-2,8.9593709119962658E-2,8.4170271413739353E-2,7.9075134397845817E-2,7.4288424820460996E-2,1.1529360561959372,0]
[null,null,null,null,4,null,null,null,null,null,1.4819211586353376,1.3922150043937318,1.3079390945763498,1.2287647164571127,1.1543830555038064,1.0845039908670062,1.0188549637825008,0.95717991447349149,0.89923828340602185,0.84480407300210147,0.79366496615079574,0.74562149807908984,0.70048627835246535,0.65808325997065042,0.61824705270770208,0.58082227801814468,0.54566296299302075,0.51263197100201641,0.48160046680092072,0.45244741401810146,0.42505910305998046,0.39932870759413097,0.37515586788008853,0.3524462993226859,0.3311114247210985,0.31106802877921108,0.29223793352974664,0.27454769340617025,0.25792830877301554,0.24231495679727649,0.22764673861114729,0.21386644177993436,0.2009203171486609,0.1887578691969711,0.17733165908462403,0.16659711961937052,0.15651238142550811,0.14703810963509331,0.1381373504648373,0.12977538708026914,0.12191960418497183,0.11453936080673163,0.10760587078441128,0.10109209048939355,9.4972613343659931E-2,8.9223570723079293E-2,8.3822538859385634E-2,7.87484513777226E-2,7.3981517128613866E-2,6.9503142993866354E-2,1.0786697896776509]
[null,null,null,null,5,null,null,null,null,null,null,2.6184903083505517,2.4599834309014486,2.3110715594443638,2.1711738728725507,2.0397447093233874,1.9162714378596322,1.8002724589856689,1.6912953261998733,1.5889149812563492,1.492732096252779,1.4023715160778127,1.3174807951428624,1.2377288226909178,1.1628045313204922,1.0924156836873757,1.0262877326518085,0.96416275042514898,0.90579842253924647,0.85096710271455689,0.79945492494057802,0.75106096930533217,0.70559647832026673,0.66288412068390001,0.6227572996125682,0.58505950304046483,0.54964369315446826,0.51637173288267801,0.48511384709971572,0.45574811644725621,0.42816000179547059,0.40224189749056954,0.37789271164592342,0.35501747183970828,0.33352695468112664,0.31333733780035405,0.29436987290481464,0.27655057862656934,0.25980995196278267,0.24408269718376349,0.22930747115120109,0.21542664405322987,0.20238607462308109,0.19013489896458,0.17862533216081333,0.16781248189215814,0.15765417333669687,0.14811078467005692,0.13914509252305177,0.13072212679434198,0.12280903425181938]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"OH Sub-transmission lines"},null,null,null,23.724734104402216,25.262828162358637,26.600443772531086,28.357949295322094,30.357705573844701,7.1552898779405423,6.7221537872020711,6.3152370217880147,5.9329524292186608,5.5738089332085838,{"$f":"SUM(Q780:Q791)","v":5.2364057178201957},{"$f":"SUM(R780:R791)","v":4.9194267636719369},4.6216357148899476,4.3418710567820789,4.0790415854250934,3.8321221514944588,3.6001496617358271,3.3822193224821921,3.1774811105648144,2.9851364578529243,2.8044351364904632,2.6346723326809403,2.4751858976068819,2.3253537647612719,2.1845915236174402,2.0523501401736715,1.9281138154816473,1.8113979738060715,1.7017473725684082,1.5987343267026979,1.5019570404976679,1.4110380404185929,1.325622702796228,1.2453778706401639,1.1699905541815698,1.0991667100768781,1.032630094510774,0.97012118572509287,0.91139617177101417,0.85622599953635325,0.80439548133873695,0.7557024555999905,0.70995699832799908,0.66698068233048191,0.62660588127128947,0.58867511585473908,0.55304043958782523,0.5195628617245085,0.48811180514131691,0.45856459702973446,0.43080599041886047,1.1382412687195826,1.0871471904237717,1.3531613259841455,1.2014788239294703]
[null,{"$f":"C805","v":"UG Sub-transmission cables"},null,"Initial Asset Base",null,null,15.697835178360439,15.680443727367187,15.663747934413665,15.647719973178285,15.632333130392318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,8.202837271152387E-2,7.7772218986418382E-2,7.373690158821937E-2,6.9910962123637649E-2,6.628353673371E-2,6.2844325245576788E-2,5.9583561924861465E-2,5.6491987745602795E-2,5.3560824098999302E-2,5.0781747866311212E-2,4.8146867785138957E-2,4.5648702041969302E-2,4.3280157027362869E-2,4.1034507193457498E-2,3.8905375956592596E-2,3.6886717590826686E-2,3.4972800060934547E-2,3.315818874613756E-2,3.143773100835047E-2,2.9806541561125728E-2,2.8259988597749988E-2,2.6793680639103205E-2,2.5403454063934475E-2,2.4085361286146485E-2,2.2835659545517629E-2,2.1650800280032752E-2,2.0527419049644998E-2,1.9462325982856975E-2,1.8452496718994019E-2,1.7495063820449998E-2,1.6587308630520381E-2,1.5726653553702726E-2,1.4910654736544286E-2,1.4136995128253785E-2,1.3403477901372819E-2,1.2708020213824636E-2,1.2048647294627535E-2,1.1423486836479048E-2,1.0830763679288541E-2,1.0268794769561952E-2,9.735984381325705E-3,9.2308195850194803E-3,8.7518659514916764E-3,8.2977634788988994E-3,7.8672227309437865E-3,0.14375687735074072,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.19674662167641552,0.18653815551928601,0.17685936951825421,0.16768278049774352,0.15898233128413558,0.15073331671571821,0.14291231349170835,0.13549711366115355,0.12846666156285241,0.1218009940372331,0.11548118374041985,0.10948928539952629,0.10380828485656581,9.8422050756288279E-2,9.3315288740758867E-2,8.8473498020613578E-2,8.3882930199674133E-2,7.9530550236003944E-2,7.5403999428552609E-2,7.1491560324288869E-2,6.7782123446174652E-2,6.4265155747503369E-2,6.0930670703028073E-2,5.7769199951951754E-2,5.4771766412259927E-2,5.1929858790052533E-2,4.9235407411493917E-2,4.6680761308754926E-2,4.4258666494881999E-2,4.1962245365904385E-2,3.9784977171690966E-2,3.7720679500103223E-2,3.5763490721868206E-2,3.3907853346323014E-2,3.2148498240769284E-2,3.0480429668627837E-2,2.8898911103909068E-2,2.7399451781718764E-2,2.5977793946609387E-2,2.4629900762567811E-2,2.3351944850309978E-2,2.2140297419333432E-2,2.099151796386825E-2,1.9902344493467498E-2,1.886968427049681E-2,0.34480362131498854,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.53823186658347011,0.51030497387299345,0.48382710598784551,0.45872307830343578,0.43492160725171586,0.41235510790955338,0.39095950208950814,0.37067403638807916,0.35144110967476677,0.33320610953209867,0.31591725718218833,0.29952546045948941,0.28398417441225932,0.26924926913690522,0.25527890446992485,0.24203341118162655,0.22947517833427483,0.21756854648481155,0.2062797064288997,0.1955766031987696,0.18542884504226792,0.17580761712465273,0.16668559970808766,0.15803689057650502,0.14983693148556007,0.14206243842882957,0.13469133552224358,0.12770269231901329,0.12107666437705937,0.11479443691017985,0.10883817136295405,0.10319095475768023,9.7836751669516386E-2,9.2760358693456099E-2,8.7947361273847308E-2,8.33840927738701E-2,7.9057595668750827E-2,7.4955584752518609E-2,7.1066412253829286E-2,6.7379034761802972E-2,6.3882981867958682E-2,6.0568326435205447E-2,5.7425656409467007E-2,5.4446048093898816E-2,5.1621040809808609E-2,0.94326548086976558,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.54574325231654108,0.51742662113738924,0.4905792368942874,0.46512486571091638,0.44099122920935252,0.41810979927365233,0.3964156034624064,0.37584704051772871,0.35634570544681271,0.33785622367936896,0.32032609383002963,0.30370553861923927,0.28794736352931882,0.27300682279435134,0.25884149234336518,0.24541114933603264,0.23267765794882345,0.22060486108729824,0.20915847771705764,0.19830600552181457,0.18801662861218477,0.17826113002313249,0.16901180875160512,0.16024240109878324,0.15192800609359478,0.14404501478573159,0.13657104320739452,0.12948486881340904,0.12276637021923223,0.11639647006573502,0.11035708084852318,0.10463105355797785,9.9202128984176879E-2,9.4054891548427028E-2,8.9174725530309792E-2,8.4547773565946782E-2,8.0160897299638448E-2,7.6001640077146659E-2,7.2058191574686833E-2,6.8319354263192994E-2,6.4774511612629926E-2,6.1413597946068162E-2,5.8227069857920852E-2,5.5205879115184688E-2,5.2341446964736714E-2,0.95642938162592017,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.62730339862517359,0.59475490828489419,0.56389524065106456,0.53463676885976552,0.50689641268613661,0.48059540263582229,0.45565905627685499,0.43201656617686129,0.40960079884343698,0.38834810409677201,0.36819813433323767,0.34909367316672785,0.33098047296117761,0.31380710079292795,0.29752479240554308,0.28208731374238061,0.26745082966373246,0.25357377947575604,0.24041675891775591,0.2279424082727157,0.21611530628336778,0.20490186957257167,0.19427025728240291,0.18419028066117291,0.17463331734164889,0.16557223006706531,0.15698128963414654,0.14883610183433577,0.14111353818577765,0.13379167025936642,0.12684970741237592,0.12026793775286543,0.11402767216722737,0.10811119125194195,0.10250169499884974,9.7183255091072659E-2,9.2140769674125725E-2,8.7359920473791361E-2,8.282713213899108E-2,7.852953369420751E-2,7.4454921992000225E-2,7.0591727061837098E-2,6.6928979256849153E-2,6.3456278105220351E-2,6.0163762777765556E-2,1.099365679909349,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset2","v":"UG Sub-transmission cables"},null,null,null,18.245449531837718,18.478931605114362,18.775073183793001,19.401495499894494,20.133685894730519,1.8625234429818618,1.7658838800123298,1.6742585922542763,1.5873874072159826,1.50502365180945,{"$f":"SUM(Q793:Q804)","v":1.4269334519154715},1.3528950682917225,1.2826982669381619,1.2161437221318834,1.1530424504363144,1.0932152740776171,1.0364923121645375,0.98271249830700191,0.9317231232637313,0.88337940132020498,0.83754405916569397,0.79408694610196928,0.7528846644768612,0.71382021929327621,0.67678268599872771,0.64166689551205724,0.60837313559297446,0.57680686770644374,0.54687845857794815,0.51850292567737299,0.49159969590880515,0.46609237682103971,0.44190853968914151,0.4189795138511142,0.3972401917156918,0.37662884388756601,0.35708694388509232,0.33855900195275707,0.32099240749650998,0.30433727969455465,0.28854632585940104,0.27357470714899518,0.25937991124561066,0.24592163164096786,0.23316165318481002,0.22106374357194669,0.34589140663489432,0.51855952049683096,1.0590632059397227,1.0165931444036858,1.099365679909349,0,0,0,0]
[null,{"$f":"C818","v":"OH Distribution Lines"},null,"Initial Asset Base",null,null,69.054143208899831,68.081522149756353,67.152128693241494,66.264041612571717,65.41542506882061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,6.5601591420460377,6.1958061521638772,5.8516894245981614,5.5266850319380776,5.2197314700012276,4.9298261908308509,4.6560223282513231,4.3974256052871645,4.1531914133448264,3.9225220536175036,3.7046641317030504,3.4989060969255252,3.3045759183234664,3.1210388897143981,2.9476955566666461,2.7839797586076855,2.6293567796743176,2.4833216022651188,2.3453972575910567,2.2151332678369609,2.0921041748457627,1.9759081505200082,1.8661656844020353,1.7625183441463073,1.6646276048354356,1.572173743316307,1.4848547939450771,1.4023855623303678,1.3244966938534239,1.2509337939229173,1.1814565970910285,1.1158381823170445,1.0538642318154272,0.99533233106765684,0.94005130771160228,0.88784060714915658,0.83852970283278705,0.79195753930493129,0.74797200617113069,0.70642944128883878,0.66719416154925404,0.63013801971965633,0.59513998589883776,0.56208575221861046,0.53086735950029917,9.027375493854791,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,6.6507800168146014,6.2813939193579538,5.9325236243559498,5.6030296786638818,5.2918359146688578,4.997925935394476,4.7203397948237118,4.4581708625975711,4.2105628628492084,3.9767070775019917,3.7558397048971401,3.5472393651238887,3.3502247439042745,3.1641523673372012,2.9884145002338034,2.8224371611798316,2.6656782478419978,2.5176257663953128,2.3777961592884944,2.245732725885738,2.1210041308264591,2.0032029952311401,1.8919445661519751,1.7868654599225819,1.6876224753024101,1.5938914725394211,1.5053663146899281,1.4217578677378169,1.3427930562474066,1.2682139714656075,1.1977770289603211,1.1312521730438301,1.0684221253827211,1.0090816753402185,0.95303700973309169,0.90010507981403998,0.85011300341205187,0.80289750027804119,0.75830435879154112,0.71618793228665023,0.67641066335216893,0.63884263455223433,0.60336114410005193,0.56985030509881851,0.53820066704091285,9.1520780576804412,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,6.7100318489217168,6.3373548888934819,5.9853765067055589,5.652947097819534,5.3389809070399243,5.0424524823046264,4.762393325432801,4.497888728891092,4.2480747882467167,4.0121355805496952,3.7893004994284842,3.5788417381951199,3.3800719127393664,3.1923418164479522,3.0150382998162062,2.8475822678266161,2.6894267885535235,2.5400553068164151,2.3989799570473904,2.2657399698624179,2.1399001671320503,2.0210495406363145,1.9087999096614869,1.8027846531543028,1.7026575122926588,1.6080914595618607,1.5187776306426748,1.4344243156226046,1.3547560062355604,1.2795124960180946,1.208448030443197,1.1413305042558883,1.0779407033890072,1.018071588983199,0.96152762117262203,0.90812412042778179,0.85768666436954744,0.81005051808428541,0.76506009607943903,0.72256845412223847,0.68243680930182671,0.64453408674726154,0.60873649152092257,0.57492710428906768,0.54299549944896253,9.2336139664210179,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,6.9477548102312356,6.5618746534754058,6.1974263836305274,5.8532196679766582,5.5281302851908594,5.221096453502561,4.9311153627841593,4.6572398992502206,4.3985755520677712,4.1542774917742786,3.9235478109610717,3.7056329182099472,3.4998210767712261,3.3054400799442978,3.1218550555681337,2.9484663924510022,2.7847077819668162,2.6300443684217472,2.4839710021499752,2.3460105896329617,2.2157125352535387,2.0926512695953972,1.9764248594812093,1.8666536952096038,1.7629792507033564,1.665062912519274,1.5725848738951862,1.4852430902218612,1.4027522925282896,1.32484305575826,1.2512609187951023,1.1817655533604912,1.1161299790728301,1.0541398221015066,0.99559261499568286,0.94029713540078674,0.88807278150286384,0.83874898216091376,0.79216463980064089,0.74816760425002604,0.70661417579822006,0.66736863585467177,0.63030280367557756,0.5952956177098605,0.56223274019730529,9.5607423773002296,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,7.3763513650730763,6.9666668412541153,6.5797363052470006,6.2142959944948375,5.8691523361504832,5.5431780487213302,5.2353084602297821,4.9445380308640763,4.6699170687620049,4.410548628200897,4.1655855800629435,3.9342278450076651,3.7157197803147222,3.5093477118621705,3.3144376031793024,3.1303528539609173,2.9564922208526951,2.792287853716708,2.6372034409632676,2.4907324578915366,2.3523965123177701,2.2217437820878101,2.0983475393705455,1.9818047569125143,1.8717347917014944,1.7677781417397671,1.6695952718665326,1.5768655047944551,1.4892859737383364,1.4065706332150745,1.3284493247840543,1.2546668946765664,1.1849823604323264,1.1191681238212186,1.057009227479583,0.99830265283311748,0.94285665701332777,0.8904901466018198,0.84103208615699587,0.79432093959134087,0.75020414257475976,0.70853760424077572,0.6691852365680987,0.63201850990046737,0.59691603315303887,10.150530208990418,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset3","v":"OH Distribution Lines"},null,null,null,111.87882389278781,120.30116542315537,127.67431221707102,134.74556290048918,143.84825558136595,30.746363673919152,29.038702428203884,27.42588514390938,25.902644162101197,24.46400439102824,{"$f":"SUM(Q806:Q817)","v":23.105267056863294},21.821994356931761,20.60999496530421,19.465310343412124,18.38420181097576,17.363138335016103,16.398784997068333,15.487992100929375,14.627784885364038,13.815353808170196,13.048045369869602,12.323353447053334,11.638911107075568,10.992482877361455,10.381957444079674,9.8053407563326722,9.2607495133420397,8.7464050133573075,8.2606273441980278,7.8018298964546844,7.3685141814278818,6.9592649368805901,6.5727455046182044,6.2076934647990498,5.8629165127164429,5.5372885645853742,5.2297460796148432,4.9392845863532822,4.6649554019616666,4.4058625336990893,4.1611597525006472,3.9300478290895846,3.7117719235965243,3.5056191201599209,3.3109160984554844,3.1270269345494719,11.479343673101125,10.959554411407364,10.427865216518791,10.157658410453269,10.150530208990418,0,0,0,{"$f":"SUM(BI806:BI817)","v":0}]
[null,{"$f":"C831","v":"UG Distribution Cables"},null,"Initial Asset Base",null,null,44.419602537948258,44.125830732086243,43.843809798458707,43.573069702176269,43.313159209745123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.3841262233444378,2.2506578073220398,2.1246612348208034,2.005718216276287,1.8934338788563756,1.7874354555432002,1.6873710476030177,1.5929084563356368,1.5037340802249783,1.4195518738294699,1.3400823649559566,1.2650617268542879,1.1942409023524099,1.1273847770242218,1.0642713986452412,1.0046912403447883,0.94844650500846439,0.89535046862164802,0.84522686037400752,0.7979092774670703,0.75324063268209973,0.71107263287428724,0.67126528666194019,0.6336864396762677,0.5982113358288631,0.56472220314036026,0.53310786275527322,0.50326335984501236,0.475089615173726,0.44849309617022376,0.42338550641398587,0.39968349250440111,0.37730836734008399,0.35618584888959887,0.33624581358635042,0.31742206352894864,0.29965210671418752,0.28287694957304699,0.2670409011209649,0.25209138807219217,0.23797878030443531,0.22465622609435698,0.21207949657694031,0.20020683891234548,0.18899883767279807,0.17841828398932874,0.16843005202395683,0.15900098235722049,0.1500997719039191,0.141696869991605,0.13376438025682011,0.12627596803338878,0.11920677292530886,0.11253332627399698]
[null,null,null,null,2,null,null,null,2.5217185195994798,2.3805473965399164,2.2472793307926593,2.1214718925354616,2.0027074201009665,1.8905916334031401,1.7847523249870183,1.6848381243562509,1.5905173314761964,1.5014768155799749,1.4174209756216802,1.3380707589256169,1.2631627347736216,1.1924482198549209,1.1256924526751513,1.0626738141837047,1.0031830920319991,0.9470227860201228,0.89400645242604204,0.84395808504064274,0.79671153085373481,0.75210993845118956,0.71000523729196685,0.67025764613631389,0.63273520899319002,0.5973133570463347,0.56387449510463739,0.53230761120388825,0.50250790806384793,0.47437645517712673,0.4478198603748621,0.42274995977884422,0.39908352511077388,0.37674198738696568,0.35565117608120711,0.33574107288982741,0.31694557928152128,0.29920229706021967,0.2824523212125184,0.26664004435194133,0.25171297211082799,0.23762154886697193,0.22431899322645149,0.21176114271647517,0.19990630717265345,0.18871513033395701,0.17815045918588318,0.16817722061806598,0.1587623049868564,0.1498744561963104,0.14148416793268032,0.13356358570791368,0.12608641438696752]
[null,null,null,null,3,null,null,null,null,2.8902818028017543,2.7284777295521563,2.5757317896979872,2.431536889820884,2.2954143246619103,2.1669121878924988,2.0456038718537894,1.931086651283725,1.8229803463300882,1.7209260604108949,1.6245849887320216,1.5336372935065317,1.4477810421415962,1.3667312048679514,1.2902187084841745,1.2179895430743493,1.1498039187335645,1.085435469501695,1.0246705018626516,0.96730728531422738,0.91315538265334051,0.86203501775332281,0.8137764787343702,0.76821955454576807,0.72521300308943493,0.68461404911903112,0.64628791024773491,0.61010734949110368,0.57595225285952878,0.54370923059795639,0.5132712407490515,0.48453723379008801,0.45741181716381646,0.43180493858960212,0.40763158710347291,0.38481151083457615,0.3632689505811057,0.34293238830120887,0.32373430968390587,0.30561098001178671,0.28850223257139046,0.27235126890881522,0.25710447026744226,0.24271121958177341,0.22912373343642958,0.21629690343243754,0.20418814643416927,0.1927572631997706,0.18196630492575919,0.17177944726273645,0.16216287138396507,0.15308465171197982]
[null,null,null,null,4,null,null,null,null,null,3.044682195997626,2.8742344629823213,2.7133287536725601,2.5614308854495045,2.4180365803643395,2.2826697910117528,2.1548811201245477,2.0342463286426864,1.9203649273037715,1.8128588470792715,1.7113711840425205,1.6155650145016673,1.5251222764639722,1.4397427137180983,1.3591428790289002,1.2830551931354752,1.2112270564284853,1.1434200103576588,1.0794089457854694,1.0189813556588458,0.96193662951789527,0.90808538749951939,0.85724885162491016,0.80925825228369952,0.76395426794437915,0.72118649623091136,0.68081295460958879,0.64269960902849688,0.6067199289447317,0.57275446726213652,0.54069046378500785,0.51042147087129885,0.48184700004254827,0.45487218837733034,0.42940748358070302,0.40536834668413252,0.38267497138890455,0.3612520191212828,0.34102836891983762,0.3219368813246119,0.30391417548426813,0.28690041874124778,0.27083912799639742,0.25567698219362289,0.24136364530204704,0.22785159920800022,0.21509598596206983,0.20305445885749324,0.19168704184549573,0.1809559968208542,0.17082569833709624]
[null,null,null,null,5,null,null,null,null,null,null,3.0647694225709037,2.893197164231911,2.7312298828986106,2.5783298716936032,2.4339895257049413,2.297729656814596,2.1690979028663793,2.0476672258920017,1.9330344944096052,1.8248191450882136,1.7226619193350354,1.626223670611266,1.5351842385168779,1.4492413859065121,1.368109795507868,1.2915201227115121,1.2192181013875114,1.1509636997603383,1.086530323539679,1.0257040636616619,0.96828298614311592,0.91407646169129009,0.86290453284343183,0.81459731653522838,0.76899444011472706,0.72594450892938678,0.68530460371872837,0.64693980614400637,0.61072275087972927,0.5765332027800425,0.54425765771622925,0.51378896576016952,0.48502597546278498,0.45787319804652665,0.43224049039707468,0.40804275580183386,0.38519966144171724,0.36363537169833715,0.34327829639122104,0.32406085310924088,0.30591924284722904,0.28879323820293024,0.27262598343113653,0.25736380569121026,0.24295603686137182,0.22935484532819939,0.21651507719290514,0.20439410636722205,0.19295169306123583,0.1821498501933706]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset4","v":"UG Distribution Cables"},null,null,null,61.287809809909277,64.495873140754398,67.3984500004117,70.53315196916418,74.511825805116644,12.529641446643051,11.828205683369521,11.166037774016182,10.540939421273096,9.9508353931517117,{"$f":"SUM(Q819:Q830)","v":9.3937666335285357},8.8678837583750862,8.3714409160826371,7.902789991498925,7.4603751344351092,7.0427275944784613,6.6484608449631288,6.2762659799113205,5.9249073686634084,5.5932185537710382,5.280098378534805,4.9845073313305646,4.7054640945880575,4.4420422869649956,4.1933673879011142,3.9586138343421826,3.7370022799955187,3.5277970080181742,3.3303034885482883,3.1438660729709875,2.9678658172641508,2.8017184271978666,2.6448723185659579,2.4968067860098455,2.3570302743555112,2.2250787467246607,2.1005141440024757,1.982922930547603,1.8719147213163743,1.7671209858434975,1.6681938247766577,1.5748048149032827,1.4866439188351466,1.4034184557311358,1.3248521296411213,1.2506841122451924,1.1806681769430831,1.1145718814191028,1.0521757959687985,0.99327277502552636,0.93766726946850121,0.88517467742928813,0.83562073144152338,0.78884091989927763,0.74467994090341116]
[null,{"$f":"C844","v":"Distribution Equipment"},null,"Initial Asset Base",null,null,14.133372298056624,13.941686455998857,13.758519984699214,13.583494245457331,13.416247427959535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.5239748327624092,1.4463746535145472,1.3727258438627203,1.3028272016726579,1.2364877699410117,1.1735263151174524,1.113770831990393,1.0570580737837294,1.003233106180865,0.95214888405764997,0.90366584976790687,0.85765155188409559,0.81398028335154704,0.7725327380677377,0.73319568494840692,0.6958616585900953,0.66042866568402114,0.62679990637924321,0.59488350983389715,0.5645922832320569,0.53584347358055417,0.50855854163500769,0.48266294733744725,0.45808594617936665,0.43476039593388743,0.41262257322904161,0.3916119994610695,0.37167127557214003,0.35274592524112436,0.33478424605903007,0.31773716828252241,0.3015581207796586,0.28620290380161134,0.27162956823280393,0.25779830098957962,4.8050524094725588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.6025422597482879,1.5209414590425925,1.4434957379519933,1.3699935215108223,1.3002340080646946,1.2340266206978741,1.171190486593737,1.1115539429059886,1.0549540677907145,1.0012362353180946,0.95025369304782337,0.90186716111422804,0.85594445172580103,0.81236010803966718,0.77099506142441343,0.73173630617495677,0.69447659079080015,0.65911412497427191,0.62555230154829711,0.59369943253400392,0.56346849866714843,0.53477691166906349,0.50754628862267426,0.48170223783719318,0.45717415561650065,0.433895033375995,0.41180127458097443,0.39083252100644372,0.37093148784369839,0.35204380720321721,0.33411787958632166,0.3171047329198397,0.30095788876866636,0.28563323536072666,0.27108890707745587,5.0527734323061502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.6414609036348469,1.5578783813962529,1.4785518472279777,1.4032645879468162,1.3318109253167936,1.2639956541541388,1.1996335090437202,1.1385486582100666,1.0805742231602664,1.0255518227864615,0.97333114068244919,0.92376951449235345,0.87673154616949145,0.832088732080701,0.78971911194560562,0.74950693565174986,0.71134234703537136,0.67512108376392888,0.64074419250048931,0.60811775857182859,0.57715264940172251,0.54776427100851155,0.51987233690170875,0.49340064874630007,0.46827688819552898,0.44443241932347027,0.42180210111765842,0.40032410951951358,0.37993976852639821,0.36059338989388684,0.34223212100033273,0.32480580045810753,0.30826682107705888,0.292569999805813,0.27767245429561255,5.1754828888931392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.7118233205350932,1.6246579726182859,1.5419310487995233,1.4634165463271971,1.3888999704179794,1.3181777482757528,1.2510566729484618,1.1873533755035426,1.1268938240799702,1.0695128484483682,1.0150536887803268,0.96336756739420193,0.91431328230744702,0.86775682148509148,0.82357099673053258,0.78163509621845806,0.74183455472065207,0.70406064062376805,0.66821015888403001,0.63418516910736011,0.60189271798475075,0.57124458535191924,0.54215704317950164,0.51455062683536823,0.48834991799416821,0.46348333860103319,0.43988295532656413,0.41748429397889192,0.39622616336579941,0.3760504881257134,0.35690215007087439,0.33872883760924732,0.32148090283380776,0.30511122588878348,0.28957508624231215,5.397333731567489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.7836001287273693,1.6927799349024677,1.6065842684441785,1.5247776502980768,1.4471365919075072,1.3734489846623092,1.3035135204365653,1.2371391416323327,1.1741445192269231,1.1143575573978042,1.0576149233717995,1.003761601214175,0.952650468338607,0.90414189358108621,0.85810335573973839,0.81440908153844194,0.77293970202518936,0.73358192646650666,0.69622823284703483,0.66077657412874746,0.62713009946732956,0.59519688962410544,0.56488970585068332,0.53612575156029185,0.50882644613471495,0.48291721024888695,0.45832726212667058,0.43498942417120862,0.41283993944157937,0.39181829747438718,0.3718670689744446,0.35293174892294021,0.3349606076744735,0.31790454963616832,0.301716979142789,5.6236441126407613,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,25.411966045350084,27.490802837290239,29.363465409209976,31.191216392950309,33.571017139704551,7.4932912400254663,7.1117358948309537,6.749609192776437,6.4059218352476615,6.0797348983138342,{"$f":"SUM(Q832:Q843)","v":5.7701572676692017},5.4763432041863762,5.1974900334306833,4.9328359528235151,4.6816579504640234,4.4432698299235671,4.2170203356168319,4.0022913736282817,3.7984963231334117,3.605078433801737,3.4215093048033767,3.2472874412640049,3.0819368842245214,2.9250059103626285,2.7760657979240508,2.6347096554920384,2.5005513103954495,2.3732242537186448,2.2523806390310446,2.1376903321009748,2.028840008997693,1.9255323001177003,1.8274849777968751,1.7344301852890764,1.6461137050048393,1.5622942640110569,6.0431239681125755,5.9705177201650192,5.7829625247716194,5.6990507107102779,5.6236441126407613,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C857","v":"Substation Bays"},null,"Initial Asset Base",null,null,14.712963719669821,14.628348427542464,14.547963900021474,14.471598598876534,14.399051562788843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.5815830214625644,2.415960184595749,2.260962969242462,2.1159096829822341,1.9801623677357378,1.8531239939647866,1.7342358348799281,1.622975009107152,1.5188521810061268,1.4214094085257487,1.3302181291316648,1.2448772749476931,1.16501150882135,1.0902695735555354,1.0203227470461409,0.95486339653112817,0.89360362559253115,0.8362740079607659,0.78262240255240101,0.73241284452981348,0.68542450750550266,0.64145073232674188,0.60029811816906786,0.56178567194115425,0.52574401226006828,0.49201462449591921,0.46044916360951743,0.43090880171685364,0.40326361751092699,0.37739202485554313,0.35318023803798199,0.33052177132866511,0.30931697064683988,0.28947257527250275,0.27090130767692749,0.25352148966783478,0.23725668316097331,0.22203535399819121,0.20779055733343993,0.1944596432030071,0.18198398098504609,0.17030870153655334,0.15938245587368571,0.14915718933407071,0.13958793022785243,2.0361858790754184,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,3.0797557182553161,2.8821723460865365,2.6972650406350547,2.5242205620737672,2.3622778444108072,2.2107246482492955,2.0688944282910766,1.9361634018074159,1.8119478051835374,1.6957013264709997,1.5869127026560517,1.4851034710765159,1.3898258650977249,1.3006608447924894,1.2172162539638447,1.1391250954049863,1.0660439168108271,0.99765130024225679,0.93364644849963196,0.87374786218822609,0.81769210165725403,0.76523262836735895,0.71613872059078543,0.67019445867538874,0.62719777540957145,0.58695956731156596,0.54930286293442576,0.51406204452885662,0.48108211964068121,0.45021803943935979,0.42133406077950697,0.39430314918969389,0.36900642016282009,0.34533261629080303,0.32317761794396732,0.30244398534306199,0.28304053000989032,0.26488191371175279,0.24788827313582534,0.23198486864275114,0.21710175555463523,0.20317347653173018,0.19013877368486437,0.17794031915744668,0.16652446299212925,2.4291123130181234,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,2.6574780184537481,2.486986097539984,2.3274321768260395,2.1781145230700707,2.0383764231009676,1.9076032955316864,1.7852199877721513,1.6706882464537356,1.5635043501400121,1.4631968939122093,1.3693247160857693,1.2814749579395115,1.1992612479239095,1.1223220023624532,1.0503188351724224,0.98293506961087473,0.9198743455003624,0.86085931580882791,0.80563042685111086,0.75394477674728022,0.70557504711717989,0.66030850331268165,0.61794605879057241,0.57830139951109671,0.54120016451118003,0.50647917904841266,0.4739857369430916,0.44357692896199163,0.41511901429003478,0.38848683232552828,0.3635632522119962,0.34023865768558714,0.3184104649723738,0.29798267161520753,0.2788654342458266,0.26097467344522129,0.24423170395439309,0.22856288860913809,0.21389931447683178,0.20017648977083038,0.18733406020948959,0.17531554357232323,0.16406808128585146,0.15354220594659401,0.14369162375874853,2.0960469487683682,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,2.7356484768660594,2.5601414884631648,2.3958942445920468,2.2421843703314859,2.0983358351089594,1.9637159794542096,1.8377327325030253,1.7198320080135538,1.609495267442576,1.5062372393639241,1.4096037851988279,1.3191699018714711,1.2345378526052455,1.1553354176387696,1.0812142571681553,1.0118483793155872,0.94693270638619464,0.88618173310748116,0.82932827095011852,0.77612227300751035,0.72632973426583569,0.67973166242785343,0.63612311476405714,0.59531229675515618,0.55711971856163034,0.52137740561043056,0.48792815982691207,0.45662486826282545,0.42732985607964974,0.39991428104162413,0.37425756685540285,0.35024687286410644,0.32777659776343604,0.30674791515714206,0.28706833890918398,0.26865131638094947,0.25141584776456199,0.23528612983805838,0.22019122257564705,0.20606473714676063,0.19284454393169767,0.18047249926967465,0.16889418973750475,0.15805869283421303,0.14791835301905903,2.1577027554020134,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,3.0787679843076026,2.8812479807375198,2.6963999784384578,2.5234109984041888,2.361520218730619,2.2100156284490633,2.0682308960346232,1.9355424388170885,1.8113666804053428,1.6951574840631718,1.5864037507482167,1.4846271712500216,1.3893801225408622,1.3002436990873127,1.216825870464068,1.138759757167036,1.0657020170425606,0.99733133523613982,0.93334701101928896,0.87346763527928295,0.81742985285524739,0.76498720427724087,0.71590904181418347,0.66997951506330877,0.62699662161966763,0.58677131865043497,0.5491266914666425,0.51389717543563462,0.4809278278121466,0.45007364628545043,0.42119893124546809,0.39417668896304725,0.36888807305952215,0.3452218618090942,0.32307396897515656,0.30234698602917615,0.28294975373876768,0.26479696124076307,0.24780877083596223,0.23191046685537678,0.21703212705364761,0.2031083150843932,0.19007779270496647,0.17788325044486744,0.16647105555327046,2.4283332523023091,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,29.790773778404571,33.286573548184208,36.831658369286338,39.757466906614638,43.354603091383112,12.470724579406312,11.670658586775231,10.921921255000136,10.221219566443063,9.5654717687705233,{"$f":"SUM(Q845:Q856)","v":8.9517938211151105},8.377486709790853,7.8400245777756181,7.3370436157529024,6.8663316658547711,6.4258184923822288,6.013566676712693,5.6277630963495717,5.2667109506379362,4.9288222980746754,4.6126110723915037,4.3166865466948812,4.0397472169175348,3.7805750776804059,3.5380302653897404,3.3110460450091304,3.0986241184578853,2.8998302340016031,2.7137900773246315,2.5396854262129733,2.3767505519355629,2.2242688514968445,2.0815696959489847,1.9480254809023005,1.8230488662617632,1.7060901930496788,1.5966350659534929,1.4942020909665259,1.3983407581715812,1.3086294603556918,1.2246736387417085,1.146104047681455,1.072575130678429,1.0037635005976284,0.93936651737833277,0.87910095699447288,2.7282550528360394,2.9209404223160518,2.4218485522322948,2.3241738109552839,2.4283332523023091,0,0,0,0]
[null,{"$f":"C870","v":"Substation Establishment"},null,"Initial Asset Base",null,null,11.509945683071601,11.32991847041634,11.158892618393839,10.996418058972463,10.842067227522159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.56257236148246947,0.52882145217963272,0.49709539151274135,0.46727270091771572,0.43923918980315163,0.41288751831642578,0.38811678634116631,0.36483214715236872,0.34294444424984621,0.32236986997945882,0.30302964463498461,0.28484971481192151,0.26776046985822027,0.2516964753362439,0.23659622247538245,0.22240189265598329,0.20905913602280798,0.19651686338033111,0.18472705057305161,0.17364455460179182,0.16322694077189667,0.15343432021148642,0.14422919713762269,0.13557632528557287,0.12744257295144251,0.1197967961314266,0.11260971927193145,0.10585382317396201,9.9503239622561884E-2,9.3533652337843901E-2,8.7922203868354865E-2,8.2647408070270087E-2,7.7689067837302339E-2,7.3028197766314223E-2,6.8646951462522421E-2,6.4528553205945388E-2,6.0657233717447863E-2,5.7018169778430751E-2,5.359742747297086E-2,5.0381908835086316E-2,4.7359301696840342E-2,4.4518032545253092E-2,4.1847222207510595E-2,3.9336644194791548E-2,3.6976685545209428E-2,3.4758310015940284E-2,3.2673023483597137E-2,3.07128414203717E-2,2.8870258321408618E-2,2.713821896635104E-2,2.5510091405017941E-2,2.397964156377623E-2,2.2541009375375006E-2,2.1188686340844989E-2]
[null,null,null,null,2,null,null,null,0.40012338089952432,0.37611841929227863,0.35355360892155874,0.33234254949987413,0.31240402422983504,0.29366168882637256,0.27604377919572748,0.25948283665191646,0.24391544961853381,0.22928201082686953,0.21552648908065797,0.20259621471355013,0.19044167791782782,0.17901633917216506,0.16827645104256689,0.1581808906741646,0.14869100233248145,0.13977044939126157,0.13138507520012618,0.12350277229932147,0.11609335948078366,0.10912846622479021,0.10258142406970674,9.6427164498886359E-2,9.0642122953732071E-2,8.5204148605389815E-2,8.0092419539589399E-2,7.5287363029877347E-2,7.0770580593969637E-2,6.6524777546265873E-2,6.2533696776782735E-2,5.8782056502947364E-2,5.5255491755903691E-2,5.194049937728281E-2,4.8824386315832059E-2,4.5895221025930646E-2,4.3141787781897915E-2,4.0553543733164221E-2,3.8120578535869684E-2,3.5833576406320691E-2,3.3683780451007485E-2,3.1662959136603025E-2,2.9763374771557376E-2,2.7977753878604055E-2,2.6299259344735506E-2,2.4721464242009654E-2,2.3238327218948862E-2,2.1844169368304387E-2,2.0533652482614104E-2,1.9301758614293896E-2,1.814377086199908E-2,1.7055255309686664E-2,1.6032044049223978E-2]
[null,null,null,null,3,null,null,null,null,0.20141852381693598,0.18933464128964178,0.17797571798737971,0.16729826077979437,0.15726138585898988,0.14782666219610235,0.13895796438952304,0.13062133434133011,0.12278485123229078,0.11541850929756976,0.1084941029351497,0.10198511870704527,9.586663381978551E-2,9.0115220695447973E-2,8.4708857267848353E-2,7.9626842660411631E-2,7.4849717922856357E-2,7.0359191523194337E-2,6.6138069309755756E-2,6.2170188675065435E-2,5.8440356669484828E-2,5.4934291827657952E-2,5.1638569485015606E-2,4.854057037495569E-2,4.5628432309879161E-2,4.2891004761068899E-2,4.031780616349883E-2,3.7898983782093928E-2,3.5625275985769873E-2,3.348797678479995E-2,3.1478902495723812E-2,2.959036040615811E-2,2.7815119319527497E-2,2.6146381866931884E-2,2.4577758480132855E-2,2.3103242926002073E-2,2.1717189308753423E-2,2.0414290451901015E-2,1.918955757716781E-2,1.8038301202535658E-2,1.6956113186295904E-2,1.5938849848347265E-2,1.4982616104112976E-2,1.4083750550326091E-2,1.3238811445576548E-2,1.2444563531940057E-2,1.1697965647228673E-2,1.0996159080430922E-2,1.0336456625754329E-2,9.7163322933587221E-3,9.1334116373826459E-3,8.5854626642292934E-3]
[null,null,null,null,4,null,null,null,null,null,0.19533807302268319,0.1836189804447857,0.17260296192062571,0.16224783729659895,0.15251395697096626,0.14336405007618144,0.1347630817693527,0.12667811908440585,0.11907820483229953,0.11193423906645771,0.10521886765955332,9.8906377565004963E-2,9.2972598362144804E-2,8.7394809708075644E-2,8.2151654341851968E-2,7.7223056307879359E-2,7.2590144085410882E-2,6.8235178329804871E-2,6.4141483948866304E-2,6.0293386254193129E-2,5.6676150943052471E-2,5.3275927680978011E-2,5.0079697069067286E-2,4.7075220792917538E-2,4.4250994762321312E-2,4.1596205062294521E-2,3.9100686546773844E-2,3.6754883916439787E-2,3.4549815131632973E-2,3.2477037020271993E-2,3.052861294908658E-2,2.8697082434379396E-2,2.6975432575956776E-2,2.5357071204849379E-2,2.3835801642005584E-2,2.2405798971309485E-2,2.1061587736072994E-2,1.9798020973602219E-2,1.8610260507562107E-2,1.7493758422678824E-2,1.6444239650847074E-2,1.5457685601964696E-2,1.4530318776817298E-2,1.3658588303095937E-2,1.2839156339165473E-2,1.2068885293523953E-2,1.1344825811016366E-2,1.0664205479802277E-2,1.0024418215836524E-2,9.4230142842163436E-3,8.8576909191867333E-3]
[null,null,null,null,5,null,null,null,null,null,null,0.38181849282077507,0.35891171281583278,0.33737919985154202,0.31713850629018969,0.29811213084929306,0.28022722185046478,0.2634152982715357,0.24761198753384794,0.23275677902071082,0.21879279238324567,0.20566655974646617,0.19332782098166512,0.18172933126120888,0.17082668015887001,0.16057812160303633,0.15094441403168982,0.14188867013711146,0.13337621562498733,0.12537445644710635,0.11785275399928602,0.11078230780666164,0.10413604524714186,9.7888517890784343E-2,9.2015804058176456E-2,8.6495417224718624E-2,8.1306219920091571E-2,7.6428342793230589E-2,7.1843108532907249E-2,6.7532960352612095E-2,6.348139476590825E-2,5.9672898394853402E-2,5.6092888569530958E-2,5.2727657491247047E-2,4.9564319745594963E-2,4.6590762964415465E-2,4.3795601447738385E-2,4.1168132568125015E-2,3.8698295790483658E-2,3.63766341504465E-2,3.4194258043808615E-2,3.2142811188379784E-2,3.0214438627917582E-2,2.8401756655629187E-2,2.6697824542079633E-2,2.5096117959253043E-2,2.3590503999007948E-2,2.2175217690273166E-2,2.0844839925068328E-2,1.9594276708828528E-2,1.8418739655583199E-2]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,13.516120324093155,13.999678849089868,14.206328328496481,14.272112179220851,14.518930628486054,1.5149949305559662,1.4241044780625136,1.3386668981746697,1.2583550518053546,1.1828614262167603,{"$f":"SUM(Q858:Q869)","v":1.1118969575591402},1.0451899240500864,0.98248490555629664,0.92354180559408861,0.868134932003916,0.81605213277880417,0.76709398373780802,0.72107302493410552,0.67781304287394628,0.63714839579808524,0.59892337944221297,0.56299163084789017,0.52921556794118918,0.49746586273319715,0.46762094612527605,0.4395665424229841,0.4131952317763235,0.3884060388709023,0.36510404629511806,0.34320003110295116,0.32261012318077287,0.30325548411006098,0.28506200529639297,0.26796002420885762,0.25188405764337085,0.23677255098856553,0.22256764253419706,0.20921494191960779,0.19666332187393129,0.18486472245061347,0.17377396700666842,0.16334858922205608,0.15354867049684201,0.14433668710353484,0.13567736650935186,0.12753755231827094,0.11988607731573678,0.11269364412990847,0.10593271305250573,9.9577396589718661E-2,9.3603360339420377E-2,8.7987729815141608E-2,8.2709002860038877E-2,7.774696731548919E-2,7.30826236290682E-2]
[null,{"$f":"C883","v":"Distribution Substation Switchgear"},null,"Initial Asset Base",null,null,4.5354639784921655,4.5295958289660989,4.5240210869163366,4.5187250819690625,4.5136938772691524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.59005489909755415,0.55670052865621256,0.52523159977164757,0.49554153301162968,0.46752977362039444,0.44110145095831449,0.41616705719261771,0.3926421441509404,0.37044703731101247,0.3495065659578101,0.32974980859427089,0.31110985274332142,0.29352356832771426,0.27693139386015103,0.26127713471955971,0.24650777283032355,0.23257328709988079,0.21942648400655129,0.20702283776382158,0.19532033951975455,0.18427935508079066,0.1738624906780768,0.16403446632169888,0.15476199631389179,0.14601367651654756,0.1377598779912175,0.1299726466513868,0.12262560858716214,0.1156938807417249,0.10915398663702752,0.10298377686331164,9.7162354063160539E-2,9.1670002156021071E-2,8.6488119563491284E-2,8.1599156209220786E-2,7.6986554080053032E-2,7.2634691147102581E-2,6.8528828456837276E-2,6.4655060212973195E-2,6.1000266680118903E-2,5.755206974966183E-2,5.4298791017408192E-2,5.1229412230990951E-2,4.8333537973090424E-2,4.5601360454082064E-2,0.76110869839007655,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.63923071881525417,0.60309655871344292,0.56900497492693036,0.53684050557720386,0.50649421556533369,0.47786332762897266,0.45085087425480996,0.42536536926756735,0.40132049798327207,0.37863482487741301,0.35723151777790568,0.33703808764875925,0.31798614308314099,0.30001115867435119,0.28305225648022497,0.26705199984082001,0.25195619885109011,0.23771372682971606,0.22427634716250755,0.21159854993392724,0.19963739779343789,0.1883523805346507,0.17770527789476123,0.16766003010959968,0.15818261578589024,0.14924093667709482,0.14080470897259834,0.13284536073205286,0.12533593511750846,0.11825099909559743,0.11156655730056166,0.10525997076639435,9.9309880252856156E-2,9.3696133905685555E-2,8.839971900600159E-2,8.3402697577747625E-2,7.8688145635089371E-2,7.4240095864010203E-2,7.0043483543976742E-2,6.6084095526521183E-2,6.2348522097940604E-2,5.8824111563081122E-2,5.5498927396389786E-2,5.2361707815114455E-2,4.9401827637731377E-2,0.82454032855677184,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.64835639956702806,0.61170638689490575,0.57712811043108458,0.54450445995911834,0.51372494521868328,0.48468532169553552,0.45728723756465367,0.4314379005908282,0.40704976385855102,0.38404022926683146,0.36233136778473085,0.3418496555201711,0.32252572470813373,0.30429412877489043,0.28709312068258236,0.27086444380344255,0.25555313461538964,0.24110733655076158,0.22747812436772749,0.21461933844955763,0.20248742847055293,0.19104130589915994,0.18024220483872663,0.17005355073459191,0.16044083650284499,0.15137150566122465,0.14281484206634554,0.13474186588381065,0.12712523543888121,0.11993915461528955,0.11315928548857236,0.10676266589802919,0.10072763167813817,9.5033743286040973E-2,8.9661716576597564E-2,8.4593357490559462E-2,7.9811500434661203E-2,7.5299950144936553E-2,7.1043426836359599E-2,6.7027514453043349E-2,6.323861184372942E-2,5.9663886697208367E-2,5.6291232081658919E-2,5.3109225440712851E-2,5.0107089907372629E-2,0.83631149596768317,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.64962983433174259,0.61290783748502886,0.57826164593718543,0.54557391945595846,0.51473395076745154,0.48563729061109817,0.45818539398936697,0.43228528641411113,0.407849249019201,0.38479452147297594,0.3630430216843325,0.34252108135314774,0.32315919646939395,0.30489179191593319,0.28765699937774403,0.27139644780539995,0.25605506572313891,0.24158089471197738,0.22792491343617097,0.21504087161703189,0.20288513339180339,0.19141652952707658,0.18059621798622355,0.17038755237861555,0.16075595784508684,0.15166881395929183,0.14309534424836451,0.13500651195870644,0.12737492171388137,0.12017472673155093,0.11338154128521093,0.10697235811425322,0.10092547050263663,9.5220398762261044E-2,8.983782087205755E-2,8.4759507037883125E-2,7.9968257951584673E-2,7.5447846540128996E-2,7.1182963007512298E-2,6.7159162983317686E-2,6.3362818602308371E-2,5.9781072349372778E-2,5.6401793513503079E-2,5.3213537103323841E-2,5.0205505085027059E-2,0.83795409274594945,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.68277711947592923,0.64418138710136053,0.60776737774450618,0.57341176390169735,0.54099818947353506,0.51041687568833749,0.48156424930177749,0.45434259181349274,0.42865970851262714,0.40442861623142595,0.38156724874936054,0.35999817885004332,0.33964835608958949,0.32044885938829715,0.30233466360771849,0.28524441932256256,0.2691202450415569,0.25390753117356024,0.2395547550749938,0.22601330655219257,0.21323732322768496,0.20118353521281679,0.18981111856065447,0.17908155700283948,0.1689585115021234,0.15940769717878056,0.15039676719407213,0.14189520319749568,0.13387421196678609,0.1263066278906057,0.11916682096365158,0.11243060998257556,0.10607518064872835,0.10007900830035679,9.4421785012561793E-2,8.9084350818119107E-2,8.404862881621987E-2,7.9297563949356484E-2,7.4815065241002315E-2,7.0585951298455449E-2,6.6595898896273958E-2,6.2831394466164606E-2,5.927968832903107E-2,5.592875151417228E-2,5.2767235019387605E-2,0.88071060080959107,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,8.4845248838027842,9.3301044696932696,10.116286219882154,10.872598488918838,11.790045855194235,2.877183346589641,2.7145431595213125,2.5610966272407385,2.4163240547704348,2.2797351242278667,{"$f":"SUM(Q871:Q882)","v":2.1508672342096147},2.0292839330461234,1.9145734406207522,1.8063472537468075,1.7042388303792215,1.6079023482045529,1.5170115334048759,1.431258555628806,1.3503529854271252,1.2740208106220456,1.202003508278725,1.1340571691359798,1.0699516715308035,1.0094699020189282,0.95240702005180888,0.89856976421963541,0.84777579771074008,0.79985309077059663,0.75463933806891137,0.7119814090015385,0.67173482906549165,0.63376329055056879,0.5979381908903888,0.56413819710932478,0.53224883489019326,0.50216210087094937,0.47377609685730782,0.4469946847124372,0.42172716075490047,0.39788794856208953,0.37539630913873601,0.35417606746889146,0.33415535452526096,0.31526636386212148,0.29744512196745243,0.28063127159650214,0.98285293944818841,0.98714064389649947,0.94244575256688257,0.89072132776533708,0.88071060080959107,0,0,0,0]
[null,{"$f":"C896","v":"Zone Transformers"},null,"Initial Asset Base",null,null,25.165134646098132,25.076336047218838,24.991977378283508,24.911836642794938,24.835702944080811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.42755774439218969,0.40095499078053504,0.37600746738983798,0.35261218536697569,0.33067256385194532,0.31009803127087171,0.29080365143666825,0.27270977291381088,0.25574170019972692,0.23982938536536305,0.22490713888195712,0.21091335844024284,0.1977902746425941,0.18548371251826987,0.17394286787724209,0.16312009757934684,0.15297072285294278,0.14345284485113369,0.13452717168413081,0.12615685621370643,0.11830734394011824,0.11094623035354902,0.10404312716117645,9.7569536837629506E-2,9.1498734980947863E-2,8.5805659988383881E-2,8.0466809596604891E-2,7.5460143859190823E-2,7.0764994160897252E-2,6.6361977893074228E-2,6.2232918438002917E-2,5.836077013182752E-2,5.4729547896312868E-2,5.1324261248932308E-2,4.8130852418865347E-2,4.5136138313433306E-2,4.2327756095399134E-2,3.9694112146461041E-2,3.722433420625125E-2,3.4908226489258433E-2,3.273622759438697E-2,3.0699371033394155E-2,2.8789248215258436E-2,2.6997973733669869E-2,2.5318152814341726E-2,2.3742850787758986E-2,2.2265564461340228E-2,2.0880195272831012E-2,1.9581024114100152E-2,1.8362687721405865E-2,0.27676124785881484,0,0,0]
[null,null,null,null,2,null,null,null,0.73041527251806215,0.68496864505348298,0.64234971852235223,0.6023825526400961,0.56490215417222367,0.52975379580603355,0.49679237740230187,0.46588182699005437,0.4368945390315993,0.40971084763885512,0.38421853256629546,0.36031235594114019,0.33789362781831483,0.31686979876669219,0.29715407780472408,0.27866507410821673,0.26132646101114149,0.2450666609124017,0.22981854978778268,0.21551918008724438,0.20210952087361619,0.18953421412992993,0.17774134622937315,0.16668223362444148,0.15631122187056737,0.14658549715455091,0.13746490954973978,0.12891180726831861,0.12089088122646341,0.11336901928069212,0.10631516953366776,9.9700212145149195E-2,9.3496839118898445E-2,8.7679441569277511E-2,8.2224004002146522E-2,7.710800517363188E-2,7.2310325117487931E-2,6.7811157957239604E-2,6.3591930143176933E-2,5.9635223776663963E-2,5.5924704705230116E-2,5.2445055091602487E-2,4.9181910178311444E-2,4.6121798986818147E-2,4.3252088706358119E-2,4.0560932542924803E-2,3.8037220813103872E-2,3.5670535080860613E-2,3.3451105147949391E-2,3.1369768720390281E-2,0.47280313578370503,0,0]
[null,null,null,null,3,null,null,null,null,1.0183539248086975,0.95499167981028332,0.89557185010917673,0.83984913760432678,0.7875935067060722,0.73858923469872961,0.69263402118986672,0.64953815296987294,0.60912372083418309,0.5712238851350262,0.53568218703073422,0.50235190258929718,0.47109543707976237,0.44178375695097971,0.41429585715277711,0.38851826160054953,0.36434455472107102,0.34167494214564798,0.32041583873705803,0.30047948224955917,0.28178357102707358,0.26425092424388424,0.24780916328524336,0.23239041295256185,0.21793102125968949,0.20437129666354278,0.19165526164431149,0.17973042161796865,0.16854754822710377,0.15806047611545662,0.1482259123471921,0.13900325768415778,0.13035443898331583,0.12224375202245072,0.11463771410530227,0.10750492583764484,0.10081594150369548,9.4543147507734848E-2,8.8660648379122284E-2,8.3144159870108592E-2,7.7970908705129946E-2,7.3119538567727599E-2,6.8570021936984832E-2,6.4303577409524443E-2,6.0302592165752504E-2,5.6550549260272795E-2,5.3031959436310186E-2,4.9732297182658328E-2,4.6637940769181097E-2,4.3736116013319858E-2,0.65918792651654101,0]
[null,null,null,null,4,null,null,null,null,null,1.246385675940753,1.1688352363170162,1.0961100051355186,1.0279097566770501,0.96395294534442166,0.90397554338043362,0.84772995090333325,0.79498397376014984,0.74551986497825851,0.69913342585807658,0.6556331629960056,0.61483949775762392,0.57658402493766214,0.54070881754634681,0.50706577485211801,0.4755160109892978,0.44592928160674794,0.41818344619059689,0.3921639638413858,0.3677634204240911,0.34488108513899518,0.32342249468283224,0.30329906328353601,0.28442771699872538,0.26673055076823393,0.25013450680491955,0.23457107299608135,0.21997600007041773,0.20628903636293136,0.19345367908282826,0.18141694105759459,0.17012913199031615,0.15954365332722473,0.14961680588863821,0.14030760946915477,0.13157763366236791,0.12339083921171301,0.11571342923250449,0.10851370969097687,0.10176195856435537,9.5430303141821896E-2,8.9492604959845623E-2,8.3924351896867394E-2,7.8702556981880972E-2,7.380566349917124E-2,6.9213455997458553E-2,6.4906976836078739E-2,6.0868447923680707E-2,5.7081197326362076E-2,5.3529590442267058E-2,0.80679454298528341]
[null,null,null,null,5,null,null,null,null,null,null,1.2149741413922415,1.1393781355850319,1.0684857328417154,1.0020042737612243,0.93965930828623634,0.88119346271308996,0.82636537719663605,0.77494870936381322,0.72673119992264434,0.681513796409283,0.63910983145574651,0.59934425218604281,0.56205289755946997,0.52708182067780351,0.49428665325870513,0.463532009651761,0.43469092793679681,0.40764434579719988,0.38228060900453953,0.35849501048540106,0.33618935806760131,0.31527156912134613,0.29565529042192062,0.27725954166462069,0.26000838116027841,0.24383059233129795,0.22865938971398939,0.21443214325351409,0.20109011975326926,0.18857824041135918,0.17684485344320952,0.16584152085166254,0.15552281846429111,0.14584614841244301,0.1367715632778885,0.12826160118110794,0.12028113113042985,0.11279720799358492,0.10577893649296774,9.9197343663148599E-2,9.3025259244112146E-2,8.7237203516459652E-2,8.1809282115533399E-2,7.6719087390234406E-2,7.1945605899319587E-2,6.7469131663303469E-2,6.3271184813848663E-2,5.9334435304813082E-2,5.5642631370014746E-2,5.2180532432373063E-2]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,30.156592108783009,30.826175019576098,31.681442626739507,32.781451890456616,34.299074800064616,4.2124363443104755,3.9503374637679727,3.7045464434675397,3.4740486041204885,3.2578924000463179,{"$f":"SUM(Q884:Q895)","v":3.0551854909832583},2.8650910583117812,2.6868243504836364,2.5196494433951893,2.3628762023311705,2.2158574329370673,2.0779862094587553,1.9486933692197534,1.827445162992746,1.7137410515656064,1.6071116394056459,1.5071167368918144,1.4133435431153101,1.3254049417468106,1.2429379029352832,1.1656019846410661,1.0930779272163953,1.0250663354314913,0.96128644250532802,0.90147495103872521,0.84538494606488568,0.79278487573020595,0.74345759539739742,0.69719947122475168,0.65381953952094229,0.61313871840498435,0.57498906851691789,0.53921309972726261,0.50566312098319155,0.47420063060744277,0.44469574453299121,0.41702666011310752,0.39107915329329468,0.36674610706931399,0.34392706928467937,0.32252783794210249,0.30246007231696859,0.28364092826743192,0.26599271623561332,0.24944258052804907,0.23392219855139579,0.47890859008591558,0.63295488442820003,0.76836014832882282,0.8589750754176565]
[null,{"$f":"C909","v":"Distribution Transformers"},null,"Initial Asset Base",null,null,43.218849041034844,42.65466237533132,42.115550672547961,41.600399489888311,41.108143915346851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,3.2860316705640948,3.0809300430856852,2.8886300809019589,2.7083327526432885,2.5392888994460785,2.3807961221001905,2.2321958624888127,2.0928706671937727,1.9622416218962329,1.8397659459123481,1.7249347368688872,1.6172708561476405,1.516326946312365,1.4216835722804144,1.3329474785153848,1.2497499549991806,1.1717453051939037,1.0986094096277481,1.0300383791364123,0.96574729216407162,0.90546901087723419,0.84895307117227503,0.79596464196448924,0.74628354943437325,0.69970336217675055,0.65603053345141737,0.61508359697124748,0.57669241288615303,0.54069746082986425,0.50694917709204779,0.47530733316162382,0.44564045305905414,0.41782526703653544,0.3917461993761549,0.3672948881577397,0.34436973500097773,0.32287548291092294,0.30272282047278526,0.28382801075137903,0.26611254335325923,3.9974043099453382,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,3.490006562926923,3.272173596684159,3.0679369375905492,2.8764479557473126,2.696910989513678,2.5285800394292228,2.3707556684890223,2.2227820958918683,2.0840444721856937,1.9539663244880809,1.8320071611664093,1.7176602260247802,1.6104503926660716,1.5099321902799232,1.4156879526535435,1.3273260827142392,1.2444794253926137,1.1668037420454704,1.0939762800994497,1.0256944319720833,0.96167447769790437,0.90165040603506774,0.84537280915402024,0.79260784631550918,0.74313627223187839,0.69675252607436422,0.65326387734109947,0.61248962503679516,0.57426034683658767,0.53841719511423025,0.504811236909533,0.47330283509252907,0.44376106815302802,0.41606318620470228,0.39009410094333347,0.36574590743993041,0.34291743578170686,0.32151383069792577,0.30144615742390585,0.28263103216549895,4.2455364631305272,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,3.5578934959448794,3.3358232849514851,3.1276138538456451,2.9324000653438307,2.7493707807488437,2.5777654895629647,2.4168711494678541,2.2660192235409267,2.124582902397429,1.9919744997158713,1.8676430103248756,1.7510718207049802,1.6417765623922322,1.539303099364181,1.4432256410456012,1.353144973093241,1.2686867986082671,1.1895001828839395,1.1152560952262327,1.0456460417884794,0.98038078373929005,0.9191891354375652,0.86181683762086359,0.80802550092507575,0.75759161534559161,0.71030562152414323,0.6659710400023966,0.62440365482423343,0.5854307480944777,0.54889038231356335,0.51463072750614847,0.48250943034780724,0.45239302266844167,0.42415636687466302,0.39768213598680652,0.37286032613006154,0.34958779945405483,0.32776785558165922,0.30730982980634253,0.28812871636851189,4.3281198177177203,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,3.7432434026121379,3.5096043537858757,3.2905481678047992,3.0851646377072308,2.8926003681961072,2.7120552296704572,2.5427790335827747,2.3840684153079734,2.2352639115718302,2.0957472202952556,1.9649386314686841,1.8422946183815421,1.7273055791980259,1.6194937194951533,1.5184110669647537,1.4236376100302264,1.3347795526437773,1.2514676780125911,1.1733558144550054,1.100119397012119,1.031454118838151,0.96707466676588971,0.90671353579335257,0.85011991756568783,0.79705865823381961,0.74730928135960006,0.70066507180751658,0.65693221681639946,0.61592900068217593,0.5774850497054711,0.54144062426671369,0.50764595508722721,0.47596062091838509,0.44625296507304829,0.41839954837489557,0.39228463625258153,0.36779971784752885,0.34484305513719077,0.32331926020032603,0.30313889886777101,4.5535949774359636,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,3.8420492674560118,3.6022431314816172,3.3774047845301491,3.1665999940085814,2.9689528385772426,2.7836420685826537,2.6098976936583362,2.4469977833146292,2.2942654672235503,2.151066122734492,2.0168047379345149,1.8909234392964143,1.7728991736416069,1.6622415347861057,1.5584907258389982,1.4612156486865269,1.3700121127233207,1.2845011553878267,1.2043274675235476,1.1291579170232542,1.0586801646217245,0.99260136608544869,0.93064695540672537,0.8725595039461681,0.8180976507832034,0.7670350998300367,0.71915967954195437,0.67427246131694385,0.63218693292146177,0.59272822350783105,0.5557323770031094,0.5210456708502692,0.48852397727096636,0.45803216439586392,0.42944353477412806,0.402639298929032,0.37750808177221928,0.35394545982571707,0.33185352732879542,0.31114048942678918,4.6737907118571584,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,63.035746752108984,67.069743543041156,70.749206488852707,74.293092684815463,78.815754928099707,15.895004330280923,14.902898476244115,13.972716104904261,13.100592187450449,12.282902935503655,{"$f":"SUM(Q897:Q908)","v":11.516250743804399},10.797450072720707,10.123514211916381,9.4916428701808258,8.8992105398546428,8.3437555875035976,7.8229700255113457,7.3346899220905044,6.8768864098644622,6.4476572556593741,6.0452189564777647,5.6678993288114619,5.314130560501491,4.9824426962745143,4.6714575298873635,4.3798828775007372,4.106507208487173,3.8501946113636167,3.6098800739313837,3.3845650580118596,3.1733133503904223,2.9752471727286851,2.7895435342812704,2.6154308122621459,2.4521855456515347,2.2991294291212201,2.1556264945876285,2.0210804686816743,1.8949322951553129,1.7766578119300693,1.6657655731353851,5.3096963088265898,5.2109298995250821,4.9631122439142867,4.8647354668627525,4.6737907118571584,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C922","v":"Low Voltage Services"},null,"Initial Asset Base",null,null,12.575724535100615,12.278892101813359,11.996901290190463,11.729010019148713,11.474513311659051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.97419027352964893,0.85568135181055416,0.75158887922735307,0.66015911435135866,0.57985165601331246,0.50931349075100274,0.44735619734957915,0.39293592441853381,0.34513580366920771,0.30315050259316884,0.26627265628625368,0.23388094982275995,0.20542965039260869,0.18043941283978246,0.1584892036945067,0.13920920763593142,0.12227459687397975,0.10740005847741949,9.4334987445031118E-2,8.2859264533130403E-2,7.2779547704629674E-2,6.392601471827658E-2,5.6149501977481496E-2,4.9318991434293469E-2,4.3319403208089018E-2,3.8049656729195407E-2,3.3420967741754577E-2,2.9355352473872866E-2,2.5784313773436929E-2,2.26476870737208E-2,1.989262674570734E-2,1.7472715759270608E-2,1.5347183652864979E-2,1.3480219636137339E-2,1.1840369252672624E-2,8.549215553642675E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.0177595157153054,0.89395045494551717,0.785202598018096,0.689683769971283,0.60578467743536335,0.53209179539014995,0.4673635522115398,0.4105094117747643,0.360571500191328,0.31670846762840832,0.2781813133159739,0.24434093492250761,0.21461719253223768,0.1885093029746637,0.16557740267083088,0.14543513684787884,0.12774315026556102,0.11220336978702891,9.8553982467104159E-2,8.6565024549281541E-2,7.6034507055246892E-2,6.6785012691160592E-2,5.8660706735662246E-2,5.1524711549284688E-2,4.525680047122637E-2,3.9751372250444693E-2,3.4915671884451292E-2,3.0668227890649016E-2,2.6937479681484452E-2,2.3660571917545926E-2,2.0782295525967782E-2,1.8254157542505194E-2,1.6033564106055716E-2,1.4083102840785365E-2,1.2369912535493459E-2,8.9315667770891949E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.0382254535112951,0.91192673924559875,0.80099209178371666,0.70355249329657221,0.61796628943182996,0.54279153085620224,0.4767616794115116,0.41876426958382723,0.36782216577585553,0.32307709960665182,0.28377520987643007,0.24925434157498522,0.21893288994846638,0.19230000167025224,0.16890696802606231,0.14835966510639187,0.13031191363925576,0.11445964659024586,0.10053578626610989,8.8305744611710799E-2,7.7563470889741498E-2,6.8127980154826087E-2,5.9840304034025002E-2,5.2560812440744002E-2,4.6166861098503931E-2,4.0550725240242953E-2,3.5617784670289525E-2,3.1284929611076609E-2,2.7479160476435668E-2,2.4136357980564516E-2,2.1200202861565851E-2,1.8621227019149169E-2,1.6355980080139627E-2,1.4366297350159618E-2,1.26186568179926E-2,9.1111700008942975E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.0819700129584768,0.95034983253568217,0.83474106803666115,0.73319595249239322,0.64400366213636173,0.56566149258625109,0.49684954140393395,0.43640847048760134,0.38331997363864267,0.33668962022244747,0.29573178587453613,0.25975641636579216,0.22815740162548606,0.20040236404858514,0.17602368904158963,0.15461064669026794,0.13580247181579563,0.11928228583265377,0.10477175800424539,9.2026416149506379E-2,8.0831527795677219E-2,7.0998482383238887E-2,6.2361613570697132E-2,5.4775408101667367E-2,4.8112054209482974E-2,4.2259288255047565E-2,3.7118503318264155E-2,3.2603087876744326E-2,2.8636966581992725E-2,2.5153318548183524E-2,2.2093451559364378E-2,1.9405813227822775E-2,1.7045122443691746E-2,1.4971606482530379E-2,1.3150330917728355E-2,9.4950597585471641E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.1101400438664704,0.97509301749950061,0.85647427820435074,0.75228534720385209,0.66077085794582513,0.58038898183158194,0.50978545161432942,0.44777074481582507,0.39330004274936231,0.34545562750035064,0.30343142029026515,0.26651940072759145,0.23409767813842122,0.2056200140034552,0.18060661897629474,0.1586360694319395,0.13933820735616662,0.12238790395370869,0.10749958190501532,9.4422403983027814E-2,8.2936046968180382E-2,7.28469896608923E-2,6.3985252452291821E-2,5.6201533521726577E-2,4.9364693411952466E-2,4.335954560232784E-2,3.8084915855775087E-2,3.3451937643543976E-2,2.9382554929233601E-2,2.5808207087102811E-2,2.2668673798278048E-2,1.9911060463767411E-2,1.7488907040601454E-2,1.536140528684469E-2,1.349271122768712E-2,9.7422719027544957E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,15.572613839552172,16.448300766828378,17.206545503349066,17.885907742782454,18.669744693502977,4.1310173941704651,3.6284847470191002,3.187084512868303,2.7993800168264897,2.4588392453875598,{"$f":"SUM(Q910:Q921)","v":2.1597247956038399},{"$f":"SUM(R910:R921)","v":1.8969972117924483},1.6662300811998534,1.463535458163356,1.2854983603218921,1.1291192332736941,0.99176341433009196,0.87111674393492722,0.76514657689441723,0.67206753653787843,0.59031143483821558,0.51850085170884153,0.45542592834318835,0.40002398361290525,0.35136161010348682,0.30861894814281798,0.2710758728727552,0.2380998616446624,0.20913533732977665,0.18369430800137551,0.16134814528687386,0.14172036287220835,0.12448027349133961,0.10933741753435314,9.6036669407809416E-2,8.4353939199698441E-2,0.14918454832953901,0.13439483811201638,0.11962343621351602,0.10844330881315876,9.7422719027544957E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C935","v":"Load Control & Network Metering Devices"},null,"Initial Asset Base",null,null,4.6197227499375604,4.5055215289549349,4.400456405650921,4.3037964922112284,4.2148693718467101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.41853194602833727,0.38291238993940335,0.35032426977313319,0.32050959231562298,0.29323232110881597,0.26827650780008333,0.24544458252506166,0.22455578978907187,0.20544475746432511,0.18796018757397201,0.1719636584982098,0.15732852911976913,0.14393893623313281,0.13168887728018869,0.12048137115053036,1.295182052669051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.44705337789946337,0.40900647844543897,0.37419759626099924,0.34235115683183209,0.3132150386726289,0.28655857733492746,0.26217073928574908,0.2398584512000177,0.21944507144012382,0.20076899162166145,0.18368235719423287,0.16804989690843045,0.15374785190213569,0.14066299592793857,0.12869173896502692,1.3834440050157042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.45791018414411222,0.41893930595286666,0.38328508111327259,0.35066524271307209,0.32082154643185146,0.29351772607570087,0.26853762310802459,0.24568347536839744,0.22477435143161589,0.20564471821210029,0.18814313047367476,0.17213103186985412,0.15748165802272795,0.14407903295635108,0.13181705093961721,1.4170412984381335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.4320710094960164,0.39529919863858748,0.36165688743287494,0.33087773685880534,0.30271807492985958,0.27695496759379928,0.25338445381120672,0.23181993083933039,0.21209067693787254,0.19404049980129373,0.17752650001756157,0.16241793976390884,0.14859520778330645,0.13594887244759013,0.12437881541054284,1.3370798150255174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.44529089073605765,0.40739398941471755,0.37272233963037915,0.3410014533084445,0.31198020294084239,0.28542883346297715,0.26113714333176513,0.23891282040474054,0.21857991944573973,0.19997746920390072,0.18295819803851848,0.16738736800079881,0.15314170814218481,0.14010843860448416,0.12818437776572689,1.3779898413281657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset12","v":"Load Control & Network Metering Devices"},null,null,null,6.464913222973383,6.8912354571286638,7.284168255111295,7.6580949932281506,8.0704223221038127,1.8594586484285656,1.7012076660333768,1.5564247827810251,1.4239637833888259,1.302776002307009,{"$f":"SUM(Q923:Q934)","v":1.1919020216566771},1.0904640757225827,0.99765910186871531,0.91275238286227134,0.83507173027364079,0.76400216290362422,1.8839354003745341,1.8043516365450964,1.6815285524531605,1.4652641927912442,1.3779898413281657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C948","v":"Communications - Pilot Wires"},null,"Initial Asset Base",null,null,45.108464537714141,40.568151604478857,29.590559837843585,11.623201109082315,9.2985608872658538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.46654608063823316,0.38420185321464839,0.31639117793388999,0.26054891884779136,0.21456268014823623,0.17669289865404708,0.14550703977597568,0.11982540773085236,9.8676520118689492E-2,8.1260358776372041E-2,6.6918106764630836E-2,5.5107226701841795E-2,4.5380937710169503E-2,3.7371314629873247E-2,3.0775370180418527E-2,2.5343593585672189E-2,2.0870512103357268E-2,1.7186918421175753E-2,1.4153469898260624E-2,1.1655417524653943E-2,9.5982652063791567E-3,7.9041951759445464E-3,6.5091243090368081E-3,5.360279994026225E-3,4.4142038544981218E-3,3.6351078098124001E-3,2.9935202869015953E-3,2.4651713723323658E-3,2.0300747322668324E-3,9.4719265539886521E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.52704220741742858,0.43402056348883883,0.35741700926425629,0.29433379258466991,0.24238460736831877,0.19960432464510022,0.16437465583977576,0.13536293630153048,0.11147171338891003,9.179723213287598E-2,7.5595248077486396E-2,6.225287406950137E-2,5.1265396019877167E-2,4.2217180625920725E-2,3.4765952833185308E-2,2.8629848286390754E-2,2.3576750990680441E-2,1.9415512849251863E-2,1.5988722930842858E-2,1.3166752943593296E-2,1.0842853668018612E-2,8.9291168574155196E-3,7.3531498528423582E-3,6.0553371203169067E-3,4.9865851199148497E-3,4.1064651998854833E-3,3.3816842653552341E-3,2.7848253702162473E-3,2.293310591426641E-3,1.0700132927235817E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.52313410944573246,0.43080223512732718,0.35476670788554898,0.29215126283351711,0.24058728871130225,0.19812422827841686,0.16315579281505993,0.13435919958109763,0.11064513371300239,9.1116541722019176E-2,7.5034697837821213E-2,6.1791259558444556E-2,5.0885255326430151E-2,4.1904133823116474E-2,3.4508158015542086E-2,2.8417553615407421E-2,2.3401925803192426E-2,1.9271543874248134E-2,1.5870164123262323E-2,1.3069119471836267E-2,1.0762452262152094E-2,8.8629061005001605E-3,7.2986251304937638E-3,6.0104358763847327E-3,4.9496088342995594E-3,4.0760151370771861E-3,3.3566085631963785E-3,2.7641754673665146E-3,2.2763053452723842E-3,1.0620789817326948E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.39213280567147485,0.32292233693002093,0.26592734446122768,0.21899182696527206,0.18034031203052864,0.14851069372751477,0.12229892420111858,0.10071346705977875,8.2937789628638195E-2,6.8299475227095341E-2,5.6244787052847404E-2,4.6317721477384909E-2,3.8142758382938798E-2,3.1410656022222559E-2,2.5866753050238361E-2,2.1301335218489075E-2,1.7541702323796728E-2,1.4445635321001319E-2,1.1896016474083868E-2,9.7963990372882601E-3,8.0673588765497566E-3,6.6434900207026845E-3,5.4709304904571677E-3,4.5053248124316807E-3,3.7101461444114126E-3,3.0553145413418363E-3,2.5160590939514024E-3,2.07198089708799E-3,1.7062814018232772E-3,7.9611710158378202E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.40881972333770283,0.33666405496789326,0.27724368330878857,0.22831086004104048,0.18801455885515286,0.15483045499957127,0.12750326326506844,0.10499925317203501,8.6467145109575691E-2,7.120590820918038E-2,5.8638241813915505E-2,4.8288737402606759E-2,3.9765894880302292E-2,3.2747312948917313E-2,2.6967493340770365E-2,2.2207797574687382E-2,1.8288176319772181E-2,1.5060358505982301E-2,1.2402242539814867E-2,1.0213277456529012E-2,8.4106592875581917E-3,6.9261987596515836E-3,5.7037418373568505E-3,4.6970455333642759E-3,3.8680286330632771E-3,3.1853311618806304E-3,2.6231281030648164E-3,2.1601524913428547E-3,1.7788909281261165E-3,8.2999526820142222E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset13","v":"Communications - Pilot Wires"},null,null,null,46.037474628504263,42.025163373127604,31.53592417797848,13.973109102373073,11.903220465882828,1.595405240886179,1.3138201682850039,1.081934163406439,0.89097546392061411,0.73372050181794757,{"$f":"SUM(Q936:Q947)","v":0.60422065094706956},0.4975772029353564,0.40975605930202058,0.33743512995416314,0.27787866547022277,0.2288337694240698,0.18844517602751951,0.15518506930781498,0.12779528902641929,0.10523973710996436,8.6665184228229053E-2,7.1368993914008277E-2,5.8772543295865599E-2,4.8399335005707547E-2,3.9856972280447517E-2,3.2822315413569669E-2,2.7029258056220733E-2,2.2258660970875171E-2,1.8330062452540475E-2,1.5094851840084571E-2,2.023080286861384E-2,1.7671547272661008E-2,1.4487223710493078E-2,9.740061943963936E-3,8.2999526820142222E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C961","v":"Composite Poles"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset14","v":"Composite Poles"},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q949:Q960)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C974","v":"Streetlighting (Residual Rate 2 Assets)"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset15","v":"Streetlighting (Residual Rate 2 Assets)"},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q962:Q973)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C987","v":"Systems Buildings"},null,"Initial Asset Base",null,null,6.9798575277809594,6.9170375048692776,6.8573584831031802,6.8006634124253882,6.7468030952814848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,2,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,3,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,4,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,5,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,6,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,7,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,{"$f":"Asset16","v":"Systems Buildings"},null,null,null,6.9805662425138788,6.9177930593939108,6.8581472545048099,6.8014840530497054,6.747689919777927,0,0,0,0,0,{"$f":"SUM(Q975:Q986)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1000","v":"Systems Easements"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,2,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,3,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,4,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,5,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,6,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,7,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,{"$f":"Asset17","v":"Systems Easements"},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q988:Q999)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1013","v":"System Land"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset18","v":"System Land"},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1001:Q1012)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1026","v":"Control Centre - SCADA"},null,"Initial Asset Base",null,null,0.20415201832693847,0.16332161466117776,0.13065729172856921,0.10452583338248236,8.362066670561287E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,4.4829941746283257,3.4704475560349271,2.6865986816026455,2.0797929833106608,1.6100427961380266,1.2463922256673703,0.96487719701016106,0.7469462550696635,0.57823804904026499,1.9818789448785132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,5.7687903909696816,4.4658288040890302,3.4571592233010411,2.676311703733905,2.0718294625446507,1.6038779473554319,1.2416197937708566,0.96118268526947359,0.74408620021753435,2.5503143140328035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,5.1952154562943678,4.02180375013904,3.1134234067300151,2.4102134046792356,1.8658331672905097,1.444408781978644,1.1181689585284291,0.86561493907826326,0.67010375940105738,2.2967435882940563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,5.9957318106627628,4.6415123460829806,3.5931621925663344,2.781596509806481,2.1533342300480514,1.6669737289177229,1.2904645150417968,0.99899514653014265,0.77335819091349278,2.650642443825177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,4.0943439110578321,3.1695793628541109,2.4536857566601151,1.8994866836258597,1.4704611833355299,1.1383370624999991,0.88122779611343771,0.68219023541012702,0.52810807754981093,1.810061239057891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset19","v":"Control Centre - SCADA"},null,null,null,6.2385547057696211,11.080227999755357,16.088014880149583,19.447355374623172,23.204663844096679,16.135634163742758,12.491176648311701,9.6698705781226977,7.4857957444930747,5.7950246050914211,{"$f":"SUM(Q1014:Q1025)","v":6.0203816617161063},5.1006410160774411,3.7522920146176766,3.178750521374988,1.810061239057891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1039","v":"Motor Vehicles"},null,"Initial Asset Base",null,null,27.013599277185115,25.152325081608065,23.579620528756141,10.831311050636828,6.1195180709550945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,19.696549511100702,8.9861821352656115,4.0997774418639379,1.8704467392057385,0.85335632331660705,0.38932785375843948,0.32665275442361974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,21.853755422658075,9.9703669648775737,4.5487933534414475,2.0753018464819508,0.94681763258227147,0.43196782718059912,0.36242842429269473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,17.174284435967497,7.8354458935806184,3.5747755651847513,1.630924457268154,0.74407876433438502,0.3394720123706832,0.28482284742825925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,14.896908122575189,6.7964355668658172,3.100746546497037,1.4146575879401893,0.6454110521795472,0.29445671505712989,0.24705424002778997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,21.899471596778533,9.9912241138387383,4.5583090373576454,2.079643199202863,0.94879829352197287,0.43287146667046694,0.36318659334101966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,null,null,27.013599277185115,44.848874592708768,54.419558086679828,42.07573989334584,35.271112179758092,35.199340898627661,16.059040603944641,7.4756659712364382,3.4269546880457882,1.528077856007362,{"$f":"SUM(Q1027:Q1038)","v":0.67992570669825692},0.36318659334101966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1052","v":"Plant & Equipment"},null,"Initial Asset Base",null,null,3.7162454183409057,2.2869202574405572,1.4073355430403431,0.89425696540498656,0.59153500970643169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.3276319640047633,0.30803145286196237,0.28960353804451111,0.27227806923172615,0.25598909283063492,0.24067460090765086,0.2262762951403571,0.21273936489082321,0.20001227855563786,0.18804658739838015,0.17679674111777108,0.16621991444942019,0.15627584414108511,0.14692667568085083,0.13813681919476223,0.12987281396534989,0.12210320105530505,0.11479840355141631,0.10793061397288613,0.10147368841542087,9.540304702812738E-2,8.9695580444357853E-2,8.4329561810308831E-2,7.9284564076490524E-2,7.4541382237215598E-2,7.0081960222094161E-2,6.5889322161228669E-2,6.1947507762454126E-2,5.8241511554620512E-2,5.4757225765632869E-2,5.1481386617800044E-2,4.8401523836052784E-2,4.5505913176821428E-2,4.2783531796863471E-2,4.0224016292141208E-2,3.7817623247014334E-2,3.5555192143568719E-2,3.3428110489886351E-2,3.142828103450919E-2,2.9548090942290269E-2,0.46436245034324308,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.31759391075728532,0.29859392397152296,0.28073060727177812,0.26393595961683886,0.24814604811302574,0.23330076463814886,0.21934359702538345,0.20622141393602056,0.19388426260215874,0.18228517866939539,0.17138000741563764,0.16112723566545925,0.15148783376014446,0.14242510698183991,0.13390455586622416,0.12589374487194166,0.11836217890685911,0.11128118724111202,0.10462381436502775,9.8364717376449917E-2,9.2480069506843593E-2,8.6947469418930515E-2,8.1745855930573458E-2,7.6855427840285831E-2,7.2257568549162599E-2,6.7934775192288008E-2,6.3870592009841368E-2,6.0049547704261977E-2,5.6457096545008099E-2,5.3079562996710794E-2,4.9904089659936764E-2,4.6918588326383397E-2,4.4111693962186421E-2,4.1472721444165903E-2,3.8991624884317351E-2,3.6658959387705865E-2,3.4465845098186253E-2,3.2403933395080194E-2,3.0465375112129489E-2,2.8642790657743902E-2,0.45013522127286265,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.33270078991353491,0.31279703736079528,0.29408402248494436,0.2764905096628803,0.25994952492719314,0.2443981010135387,0.22977703766049662,0.21603067624943822,0.20310668792651512,0.1909558744002037,0.17953198065609374,0.16879151887597355,0.15869360289091811,0.14919979253818513,0.14027394732942594,0.13188208887316399,0.12399227152781876,0.11657446079288426,0.10960041897532914,0.10304359769597939,9.687903682668346E-2,9.1083269473539549E-2,8.5634232644480668E-2,8.0511183261152058E-2,7.5694619195359747E-2,7.1166205029496679E-2,6.6908702258334771E-2,6.290590366648012E-2,5.9142571631682454E-2,5.5604380119135682E-2,5.2277860145956832E-2,4.9150348508240904E-2,4.6209939575508327E-2,4.3445439969039108E-2,4.0846325951565961E-2,3.8402703366119707E-2,3.6105269971524662E-2,3.39452800311646E-2,3.1914511020218327E-2,3.000523232462762E-2,0.47154664687458769,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.32774772399839192,0.30814028753909478,0.28970586171070373,0.27237427140679543,0.25607953973145881,0.24075963684226204,0.22635624381863492,0.21281453065677383,0.20008294754595321,0.18811302863168666,0.17685920751871434,0.16627864381148366,0.15633106003180877,0.14697858829289506,0.1381856261460572,0.12991870105137585,0.12214634295636807,0.11483896449761102,0.10796874836927743,0.10150954142982412,9.5436755143724905E-2,8.9727271979255202E-2,8.4359357406008792E-2,7.9312577157144057E-2,7.4567719441398533E-2,7.010672180875259E-2,6.5912602391339115E-2,6.1969395257850536E-2,5.8262089635354931E-2,5.477657276715326E-2,5.1499576189153261E-2,4.8418625220247362E-2,4.5521991474417989E-2,4.2798648213795691E-2,4.0238228372711064E-2,3.7830985092948438E-2,3.5567754619969666E-2,3.3439921418862997E-2,3.1439385377223024E-2,2.9558530970111158E-2,0.46452652039805731,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.32631643825268175,0.30679462815249936,0.28844070610487182,0.27118480346051416,0.25496123144692151,0.23970823110814815,0.22536773820438483,0.21188516217636744,0.19920917833319246,0.18729153247245103,0.17608685718892111,0.16555249917255233,0.15564835683831116,0.14633672766978592,0.13758216469542681,0.1293513415510642,0.12161292561503234,0.11433745873295667,0.10749724507815504,0.1010662457207659,9.5019979504255586E-2,8.9335429851967088E-2,8.3990957148946749E-2,7.8966216365509309E-2,7.4242079608954986E-2,6.9800563308613561E-2,6.5624759757027321E-2,6.1698772746667879E-2,5.8007657057172368E-2,5.4537361562742692E-2,5.1274675743132103E-2,4.8207179394600772E-2,4.5323195349401983E-2,4.2611745023815366E-2,4.0062506625508983E-2,3.7665775861136994E-2,3.5412428994597081E-2,3.3293888115319026E-2,3.1302088484370987E-2,2.9429447834077364E-2,0.46249791687630282,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,null,null,3.7162454183409057,2.6145522214453205,2.0329609066595906,1.8151552173345555,1.7850884475691233,1.4484658007241946,1.36181164854676,1.2803415622173664,1.2037454061217183,1.1317315984413385,{"$f":"SUM(Q1040:Q1051)","v":1.0640260011767602},1.0003708765748403,0.94052390598758218,0.88425726742751731,0.83135676830813421,0.78162103006792505,0.7348607215741203,0.69089783838787877,0.64956502514728254,0.61070493848861962,0.5741696480807652,0.53982007349254979,0.50752545474941491,0.47716285456390195,0.44861669034509433,0.42177829420549284,0.39654549929038468,0.37282225085496723,0.35051824060870002,0.32954856293492485,0.30983339167707374,0.29129767626107117,0.273870855997148,0.25748659147348729,0.24208251201918676,0.2275999782751949,0.21398385896938954,0.20118232104603823,0.18914663235071874,0.17783097611957147,0.167192276566691,0.59377210243466538,0.54487372709003234,0.53240726632906987,0.49395596823213467,0.46249791687630282,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1065","v":"Buildings"},null,"Initial Asset Base",null,null,7.837807199108898,7.837807199108898,7.837807199108898,7.837807199108898,7.837807199108898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset22","v":"Buildings"},null,null,null,7.837807199108898,7.837807199108898,7.837807199108898,7.837807199108898,7.837807199108898,0,0,0,0,0,{"$f":"SUM(Q1053:Q1064)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1078","v":"Office Equipment & Furniture"},null,"Initial Asset Base",null,null,2.0925039281277691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,2,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,3,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,4,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,5,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,6,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,7,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,null,null,2.0925039281277691,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1066:Q1077)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1091","v":"Initial Leases (10 yr life)"},null,"Initial Asset Base",null,null,20.633233506252516,11.109835465980172,5.9820213852447397,3.2209819815156262,1.7343175921835774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,2,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,3,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,4,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,5,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,6,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,7,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,null,null,20.633233506252516,11.109835465980172,5.9820213852447397,3.2209819815156262,1.7343175921835774,0,0,0,0,0,{"$f":"SUM(Q1079:Q1090)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1104","v":"Lease Extensions (5yr Life)"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,2,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,3,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,4,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,5,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,6,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,7,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1092:Q1103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1117","v":"Land"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,2,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,3,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,4,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,5,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,6,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,7,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,{"$f":"Asset26","v":"Land"},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1105:Q1116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1130","v":"IT Systems"},null,"Initial Asset Base",null,null,2.0715872001728739,1.0357240257877041,0.49752879212762657,0.23631241933114772,9.4863242909108081E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.8577353568189054,0.22986430527189186,2.8441940690952905E-2,3.5192240452940273E-3,4.9693370337822174E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.6290837647637515,0.20157241796719577,2.4941283293087212E-2,3.0860750621508714E-3,4.357706954147833E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.5610571647575122,0.19315524105712226,2.3899795593731812E-2,2.9572080275741749E-3,4.1757396456976181E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.3260589269663177,0.16407806035335995,2.0301971007359719E-2,2.5120361972589033E-3,3.54713264758999E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.5854714758527431,0.19617611194596987,2.4273578859271776E-2,3.003457581010447E-3,4.2410465473685655E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset27","v":"IT Systems"},null,null,null,2.0715872001728739,2.8934593826066095,2.3564768621632699,2.0273839427468086,1.6425379182709292,1.7770323405653639,0.21987106167631854,2.720318902110044E-2,3.358170845769446E-3,4.2410465473685655E-4,{"$f":"SUM(Q1118:Q1129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1143","v":"Legacy ICT"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset28","v":"Legacy ICT"},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1131:Q1142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1156","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,2,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,3,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,4,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,5,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,6,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,7,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,{"$f":"Asset29","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1144:Q1155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1169","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset30","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1157:Q1168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1182","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset31","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1170:Q1181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1195","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset32","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1183:Q1194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1208","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset33","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1196:Q1207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1221","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset34","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1209:Q1220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1234","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset35","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1222:Q1233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1247","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset36","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1235:Q1246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1260","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset37","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1248:Q1259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1273","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset38","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1261:Q1272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1286","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset39","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1274:Q1285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1299","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset40","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1287:Q1298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1312","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset41","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1300:Q1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1325","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset42","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1313:Q1324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1338","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset43","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1326:Q1337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1351","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset44","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1339:Q1350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1364","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset45","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1352:Q1363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1377","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset46","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1365:Q1376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1390","v":""},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset47","v":""},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1378:Q1389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1403","v":"In-house software"},null,"Initial Asset Base",null,null,40.426649772436321,34.090743073520308,25.561228267858944,11.964741603760842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,62.047265638248831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,50.66722577182437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,40.556403415364606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,33.045499806916503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,40.421815526422733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset48","v":"In-house software"},null,null,null,40.426649772436321,96.138008711769146,76.228454039683314,52.521145019125449,33.045499806916503,40.421815526422733,0,0,0,0,{"$f":"SUM(Q1391:Q1402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1416","v":"Buildings - capital works"},null,"Initial Asset Base",null,null,3.0376669359912469,3.0376669359912469,3.0376669359912469,3.0376669359912469,3.0376669359912469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,28.918471564725102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,35.73936751478405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,20.674553600006423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,24.751729488553483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,12.280719234608698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,null,null,3.0376669359912469,31.956138500716349,38.777034450775297,23.71222053599767,27.78939642454473,12.280719234608698,0,0,0,0,{"$f":"SUM(Q1404:Q1415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1429","v":"Equity raising costs"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q1417:Q1428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residual Tax Value (end period)",null,null,null,8704.9691890104696,8772.7154135722903,8760.5112282880909,8728.646223270187,8770.7319344261959,8846.9554728840394,8635.3491304232102,8507.4444940414032,8397.3359942282186,8299.2614362349304,8210.1685713989464,{"$f":"P1430-Q779","v":8126.7298661856794},8049.2275843598591,7977.830441813885,7911.1165349987841,7849.6175571331923,7793.5301217587266,7739.6315804660462,7688.91506993439,7641.2314331280832,7596.4946002565193,7554.4079633431838,7516.1056145132552,7480.0631193788886,7446.1434696665083,7414.218415889869,7384.1678478364611,7355.8792268677853,7329.24706466727,7304.1724437458297,7280.5625755937781,7258.3225927092126,7237.3789373667541,7217.6558939482748,7199.0832880710259,7181.5903908549753,7165.1206868157797,7144.9708228099053,7125.7231349399963,7107.4448169871757,7089.9837046188532,7073.2888448935873,7058.7705913110985,7044.8956766234842,7031.7481045647455,7019.177461291958,7007.243925138152,6989.5515272999683,6972.1348629863105,6955.3714272286543,6939.1814231859034,6922.9264846251135,6920.3361723590633,6917.6977405499101,6914.7096311883824,6911.8314147245028]
[]
[null,"Summary of Asset Roll Forward ($m Nominal)"]
[null,"RAB roll forward"]
[null,"Opening RAB",null,null,null,null,{"$f":"F774","v":15632.217230384089},16079.040765159143,16454.097553840322,16797.700185983507,17179.182113649622,0,0,0,0,0]
[null,"Net Capex",null,null,null,null,{"$f":"G61","v":646.49398068037624},684.81831267286907,673.88736497851971,703.76304241873913,746.71745882099333,0,0,0,0,0]
[null,"Straight-line Depreciation",null,null,null,null,{"$f":"-G772","v":-629.53264807878872},-751.91069389408858,-782.74739408361529,-784.19232587383772,-794.97107614664276,0,0,0,0,0]
[null,"Inflation on Opening RAB",null,null,null,null,{"$f":"G771","v":429.8622021734671},442.14916990239612,452.46266124828367,461.91121112120788,472.4013840185753,0,0,0,0,0]
[null,"Closing RAB",null,null,null,null,{"$f":"SUM(G1434:G1437)","v":16079.040765159143},{"$f":"SUM(H1434:H1437)","v":16454.097553840322},16797.700185983511,17179.182113649615,17603.32988034255,0,0,0,0,0]
[]
[null,"Check",null,null,null,null,{"$f":"IF(ROUND(G1438,8)=ROUND(G774,8),\"ok\",\"error\")","v":"ok"},"ok","ok","ok","ok","","","","",""]
[]
[null,"TAB roll forward"]
[null,"Opening TAB",null,null,null,null,{"$f":"F1430","v":8704.9691890104696},8772.7154135722903,8760.5112282880909,8728.646223270187,8770.7319344261959,0,0,0,0,0]
[null,"Net Capex (without cap cons)",null,null,null,null,637.24535259575373,674.8691346459475,663.86859668252941,692.94445353045148,734.85370152633266,0,0,0,0,0]
[null,"Capital Contributions",null,null,null,null,4.1568290744758452,4.2299533986804336,4.2701779172494696,4.3237408886364683,4.2722370432165508,0,0,0,0,0]
[null,"Tax Depreciation",null,null,null,null,{"$f":"-G779","v":-573.65595710840864},-691.30327332882689,-700.00377961768197,-655.18248326307798,-662.90240011170624,0,0,0,0,0]
[null,"Closing TAB",null,null,null,null,{"$f":"SUM(G1443:G1446)","v":8772.7154135722903},{"$f":"SUM(H1443:H1446)","v":8760.5112282880909},8728.646223270187,8770.7319344261978,8846.9554728840376,0,0,0,0,0]
[]
[null,"Check",null,null,null,null,{"$f":"IF(ROUND(G1447,8)=ROUND(G1430,8),\"ok\",\"error\")","v":"ok"},"ok","ok","ok","ok","","","","",""]

{"sheet":"X-factors","index":13,"n_rows":100,"n_cols":28,"rows_kept":100,"cut":false,"hidden":false,"merged":[[15,7,15,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Form of control options (VBA)","Reverse lookup text (text)",null,"ERC options (text)","ERC_options (VBA)"]
[null,null,null,"Energex - X Factor Calculations - DNSP PTRM - version 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_WAPC","Weighted average price cap",null,"update ERC when smoothing (default)","Update_ERC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_RevCap","Revenue cap",null,"do NOT update ERC when smoothing","Ignore_ERC"]
[null,null,null,"Year",null,"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35",null,null,null,null,null,null,null,"_RevYld","Revenue yield cap"]
[null,null,null,"Discount Rates"]
[]
[null,null,null,"Nominal Vanilla WACC (varying)",null,null,5.7540005878369146E-2,5.8017342057685301E-2,5.8745467609823812E-2,5.9832552994105968E-2,6.0942939047335054E-2,6.0942939047335054E-2,6.0942939047335054E-2,6.0942939047335054E-2,6.0942939047335054E-2,6.0942939047335054E-2]
[null,null,null,"Cumulative Discount Rate",null,1,{"$f":"F8*(1+G7)","v":1.057540005878369},1.118895666139101,1.1846257152530477,1.2555048961391064,1.3320190544981427,1.4131962105463118,1.4993205410675605,1.5906935414142582,1.6876350809516569,1.7904845228242381]
[]
[null,null,null,"Inflation Assumption (CPI % increase) (constant)",null,null,2.8497022352319323E-2,2.8497022352319323E-2,2.8497022352319323E-2,2.8497022352319323E-2,2.8497022352319323E-2,2.8497022352319323E-2,2.8497022352319323E-2,2.8497022352319323E-2,2.8497022352319323E-2,2.8497022352319323E-2]
[null,null,null,"Cumulative Inflation Index (CPI end period)",null,1,{"$f":"F11*(1+G10)","v":1.0284970223523193},{"$f":"G11*(1+H10)","v":1.0578061249875872},{"$f":"H11*(1+I10)","v":1.0879504497757788},1.1189537980612549,1.1508406494558192,1.1836361811673193,1.2173662878790583,1.2520576021957079,1.2877375156718704,1.3244342004398919]
[]
[null,null,null,"Instructions and Warnings"]
[]
[null,null,null,"The buttons below each row of X factors will smooth total revenue, while also iteratively updating equity raising costs."]
[null,null,null,"If you do not intend to update equity raising costs, use this drop down menu:",null,null,null,"update ERC when smoothing (default)"]
[]
[null,null,null,"The \"Default Smooth\" option will set year 1 smoothed revenue equal to year 1 unsmoothed revenue, and then determine the constant X factor for all remaining years so that total NPV(smoothed) = NPV (unsmoothed)"]
[null,null,null,"Hence, it should only be used at the start of the regulatory control period - adjust the X factor for individual years when updating the return on debt within a period"]
[]
[null,null,null,"Select year of update for annual return on debt",null,"2022"," This option affects which cautions are displayed (shown in this section, the sections below and on the input page) and the import into DMS."]
[]
[null,null,null,"Cautions",{"$f":"IF(AND(D24=\"\",D25=\"\",D26=\"\"),\"This section is blank because no cautions are active.\",\"\")","v":""}]
[null,null,null,{"$f":"IF(F21<>G4,\"Caution - If you are updating the cost of debt within the regulatory period, you should not adjust X factors for past years.\",\"\")","v":"Caution - If you are updating the cost of debt within the regulatory period, you should not adjust X factors for past years."}]
[null,null,null,""]
[null,null,null,""]
[]
[null,null,null,"Building Block Components ($m, Nominal)"]
[]
[null,null,null,"Return on Capital",null,null,922.83623994861068,953.12257910559379,988.43234093812453,1027.6850346236931,1068.3964717763413,0,0,0,0,0]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,182.85914309725496,210.30787807850902,243.33403580894077,267.91787756942682,280.56109430769828,0,0,0,0,0]
[null,null,null,"Operating Expenditure",null,null,520.23174370216384,532.2766150361424,545.49886797373324,559.94325471378261,574.72415148748519,0,0,0,0,0]
[null,null,null,"Revenue Adjustments",null,null,-13.145006451716977,-13.500112258843222,-13.856668993703446,-14.225788033405447,-14.620182851760275,0,0,0,0,0]
[null,null,null,"Net Tax Allowance",null,null,14.130007014930523,17.070453742258785,21.863028602080348,29.191593489219606,29.429165194178488,0,0,0,0,0]
[null,null,null,"Annual Revenue Requirement (unsmoothed)",null,null,{"$f":"SUM(G30:G34)","v":1626.912127311243},1699.2774137036606,{"$f":"SUM(I30:I34)","v":1785.2716043291755},1870.5119723627167,1938.490699913943,0,0,0,0,0]
[]
[null,null,null,"Price Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,0,{"$f":"G35","v":1626.912127311243},1699.2774137036606,1785.2716043291755,1870.5119723627167,1938.490699913943,0,0,0,0,0,null,{"$f":"G39/G$8+H39/H$8+I39/I$8+J39/J$8+K39/K$8+L39/L$8+M39/M$8+N39/N$8+O39/O$8+P39/P$8","v":7509.2876837484473},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G44-G39","v":-1626.912127311243},"First year difference ($m)",null,null,null,null,null,null,null,null,null,-1938.490699913943,"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G44/G39-1","v":-1},"First year difference (%)",null,null,null,null,null,null,null,null,null,-1,"Final year difference (%)"]
[]
[null,null,null,"Smoothed - Expected Revenue",null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G44/G$8+H44/H$8+I44/I$8+J44/J$8+K44/K$8+L44/L$8+M44/M$8+N44/N$8+O44/O$8+P44/P$8","v":0},"NPV (smoothed)"]
[]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,-1.4867946165324358E-2,5.3213829243860582E-2,5.3213829243860582E-2,5.3213829243860582E-2,5.3213829243860582E-2,5.3213829243860582E-2,5.3213829243860582E-2,5.3213829243860582E-2,5.3213829243860582E-2,5.3213829243860582E-2,null,{"$f":"(R39-R44)","v":7509.2876837484473},"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF($F$21=$G$4,\"\",\"Caution - do not use default smoothing within the period\")","v":"Caution - do not use default smoothing within the period"},null,{"$f":"IF($F$21=H$4,\"Use to smooth\",\"\")","v":""},"","","","","","","",""]
[]
[null,null,null,"Revenue Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,1427.544319376,{"$f":"G35","v":1626.912127311243},1699.2774137036606,1785.2716043291755,1870.5119723627167,1938.490699913943,0,0,0,0,0,null,{"$f":"G55/G$8+H55/H$8+I55/I$8+J55/J$8+K55/K$8+L55/L$8+M55/M$8+N55/N$8+O55/O$8+P55/P$8","v":7509.2876837484473},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G60-G55","v":-63.398048764355963},"First year difference ($m)",null,null,null,null,null,null,null,null,null,96.318762647057383,"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G60/G55-1","v":-3.8968330065331958E-2},"First year difference (%)",null,null,null,null,null,null,null,null,null,4.9687503092655128E-2,"Final year difference (%)"]
[]
[null,null,null,{"$f":"D44","v":"Smoothed - Expected Revenue"},null,1427.544319376,{"$f":"F60*(1-G63)*(1+G$10)","v":1563.514078546887},1655.4743180536909,1760.9046890920679,1930.1757033129345,2034.8094625610004,0,0,0,0,0,null,{"$f":"G60/G$8+H60/H$8+I60/I$8+J60/J$8+K60/K$8+L60/L$8+M60/M$8+N60/N$8+O60/O$8+P60/P$8","v":7509.453327922588},"NPV (smoothed)"]
[]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,-6.4900809812385787E-2,-2.9479286607436678E-2,-3.42138833455847E-2,-6.5756416100000006E-2,-2.5000000000000001E-2,3.9312850982502742E-2,3.9312850982502742E-2,3.9312850982502742E-2,3.9312850982502742E-2,3.9312850982502742E-2,null,{"$f":"R60-R55","v":0.16564417414065247},"NPV difference (smoothed vs unsmoothed)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV_Diff_RevCap*100000000","v":16564417.414065247}]
[]
[]
[null,null,null,null,null,{"$f":"IF($F$21=$G$4,\"\",\"Caution - do not use default smoothing within the period\")","v":"Caution - do not use default smoothing within the period"},null,{"$f":"IF($F$21=H$4,\"Use to smooth\",\"\")","v":""},"","","","","","","",""]
[]
[null,null,null,"Revenue Yield/Average Revenue Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,{"$f":"F78*F76/1000000","v":0},{"$f":"G55","v":1626.912127311243},1699.2774137036606,1785.2716043291755,1870.5119723627167,1938.490699913943,0,0,0,0,0,null,{"$f":"G71/G$8+H71/H$8+I71/I$8+J71/J$8+K71/K$8+L71/L$8+M71/M$8+N71/N$8+O71/O$8+P71/P$8","v":7509.2876837484473},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G80-G71","v":-1626.912127311243},"First year difference ($m)",null,null,null,null,null,null,null,null,null,-1938.490699913943,"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G80/G71-1","v":-1},"First year difference (%)",null,null,null,null,null,null,null,null,null,-1,"Final year difference (%)"]
[]
[null,null,null,"Forecast Energy Throughput (MWh)",null,21441556.109271035,21471030.447492898,21506644.25730532,21623935.82624992,21678455.490238544,21880176.595433366,0,0,0,0,0]
[]
[null,null,null,"Revenue Yield ($/MWh)",null,0,{"$f":"F78*(1-G83)*(1+G$10)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Smoothed - Expected Revenue",null,{"$f":"F78*F76/1000000","v":0},{"$f":"G78*G76/1000000","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"G80/G$8+H80/H$8+I80/I$8+J80/J$8+K80/K$8+L80/L$8+M80/M$8+N80/N$8+O80/O$8+P80/P$8","v":0},"NPV (smoothed)"]
[null,null,null,null,null,null,{"$f":"G44-G80","v":0},0,0,0,0]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,-3.0410795392299333E-2,3.8625093472794338E-2,3.8538153253995511E-2,3.8452869688403224E-2,3.8369270081727191E-2,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,-3.8545140022410761E-3,null,{"$f":"R80-R71","v":-7509.2876837484473},"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF($F$21=$G$4,\"\",\"Caution - do not use default smoothing within the period\")","v":"Caution - do not use default smoothing within the period"},null,{"$f":"IF($F$21=H$4,\"Use to smooth\",\"\")","v":""},"","","","","","","",""]
[]
[]
[]
[]
[]
[null,null,null,"Used to create a smoothed revenue that incorporating the end of the JS Solar scheme in June 2028"]
[]
[null,null,null,"Smoothed - Expected Revenue",null,{"$f":"F60","v":1427.544319376},1563.514078546887,1655.4743180536909,1760.9046890920679,1930.1757033129345,2034.8094625610004,0,0,0,0,0]
[null,null,null,"Jurisdictional Scheme Revenue",null,114.70018399999999,90.245917000000006,93.270392000000001,84.880080000000007,16.048361,16.454920000000001]
[]
[null,null,null,null,"Total Expected Revenue (Incl JS)",{"$f":"SUM(F95:F97)","v":1542.244503376},{"$f":"SUM(G95:G97)","v":1653.759995546887},{"$f":"SUM(H95:H97)","v":1748.7447100536908},1845.7847690920678,1946.2240643129344,2051.2643825610003]
[]
[null,null,null,null,null,null,{"$f":"G98/F98-1","v":7.230727159459982E-2},{"$f":"H98/G98-1","v":5.7435610223110389E-2},{"$f":"I98/H98-1","v":5.5491266667161199E-2},5.441549681346225E-2,5.3971338744672082E-2]

{"sheet":"Aux","index":14,"n_rows":11,"n_cols":11,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Auxiliary"]
[]
[null,"Dates",null,"Categories",null,"Customer classes",null,"Notes",null,null,"Colour codes"]
[]
[null,"Years",null,"Scalable classification",null,"Code",null,"Number","Note",null,"Key"]
[null,"2025-26",null,"Scalable",null,"ICC",null,1,"All costs are in millions",null,"Inputs"]
[null,"2026-27",null,"Non Scalable",null,"CAC",null,null,null,null,"Parameter"]
[null,"2027-28",null,null,null,"SAC",null,null,null,null,"Calculation "]
[null,"2028-29",null,null,null,null,null,null,null,null,"Outputs"]
[null,"2029-30",null,null,null,null,null,null,null,null,"Text"]