{"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$13","v":3.8260578420937622E-2},{"$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$13","v":3.7807326765760978E-2},{"$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$13","v":3.7768473047580221E-2},{"$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$13","v":3.7757490083576289E-2},{"$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$13","v":3.8052954441825916E-2},null,"ICC",{"$f":"((X$14+(Q$14*_xlfn.XLOOKUP($I9,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!C$13)+C9","v":0.20883487820850932},{"$f":"((Y$14+(R$14*_xlfn.XLOOKUP($I9,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!D$13)+D9","v":0.22498091543847046},{"$f":"((Z$14+(S$14*_xlfn.XLOOKUP($I9,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!E$13)+E9","v":0.21951789289925705},{"$f":"((AA$14+(T$14*_xlfn.XLOOKUP($I9,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!F$13)+F9","v":0.21983643740358719},{"$f":"((AB$14+(U$14*_xlfn.XLOOKUP($I9,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!G$13)+G9","v":0.21745500000167914},null,"Opex",{"$f":"SUMPRODUCT('BBM Costs'!J$7:J$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=Outputs!$P$6))","v":354.17775468437833},{"$f":"SUMPRODUCT('BBM Costs'!K$7:K$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=Outputs!$P$6))","v":359.90280824564519},{"$f":"SUMPRODUCT('BBM Costs'!L$7:L$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=Outputs!$P$6))","v":366.990292706567},{"$f":"SUMPRODUCT('BBM Costs'!M$7:M$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=Outputs!$P$6))","v":380.0824273114311},{"$f":"SUMPRODUCT('BBM Costs'!N$7:N$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=Outputs!$P$6))","v":389.57845202911994},null,"Opex",{"$f":"SUMPRODUCT('BBM Costs'!J$7:J$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=$W$6))","v":-99.824659942953886},{"$f":"SUMPRODUCT('BBM Costs'!K$7:K$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=$W$6))","v":-99.651516782624867},{"$f":"SUMPRODUCT('BBM Costs'!L$7:L$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=$W$6))","v":-99.437247499293605},{"$f":"SUMPRODUCT('BBM Costs'!M$7:M$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=$W$6))","v":-99.040602521163805},{"$f":"SUMPRODUCT('BBM Costs'!N$7:N$25,'Control panel'!$G$7:$G$25,--('Control panel'!$J$7:$J$25=$W$6))","v":-98.752837790925824},null,"O&M related",{"$f":"'Avoidable costs'!J29","v":59.830029099042946},{"$f":"'Avoidable costs'!K29","v":60.796911698351543},{"$f":"'Avoidable costs'!L29","v":61.993454727978857},{"$f":"'Avoidable costs'!M29","v":64.208437559111672},{"$f":"'Avoidable costs'!N29","v":65.815400894152575},null,"Asset related",{"$f":"SUMPRODUCT(IF(AL$8='Avoidable costs'!$W$9:$W$161,1,0),'Avoidable costs'!$Y$9:$Y$161,'Avoidable costs'!$AC$9:$AC$161)","v":197.04927793459947},{"$f":"SUMPRODUCT(IF(AM$8='Avoidable costs'!$W$9:$W$161,1,0),'Avoidable costs'!$Y$9:$Y$161,'Avoidable costs'!$AC$9:$AC$161)","v":207.64708839968529},{"$f":"SUMPRODUCT(IF(AN$8='Avoidable costs'!$W$9:$W$161,1,0),'Avoidable costs'!$Y$9:$Y$161,'Avoidable costs'!$AC$9:$AC$161)","v":222.10371589935465},{"$f":"SUMPRODUCT(IF(AO$8='Avoidable costs'!$W$9:$W$161,1,0),'Avoidable costs'!$Y$9:$Y$161,'Avoidable costs'!$AC$9:$AC$161)","v":243.24229640156531},{"$f":"SUMPRODUCT(IF(AP$8='Avoidable costs'!$W$9:$W$161,1,0),'Avoidable costs'!$Y$9:$Y$161,'Avoidable costs'!$AC$9:$AC$161)","v":261.45618951029132}]
[null,"CAC",{"$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$13","v":1.2548881125191506E-2},{"$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$13","v":1.2399335558291645E-2},{"$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$13","v":1.2385589464145957E-2},{"$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$13","v":1.238089982251158E-2},{"$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$13","v":1.2476889317774161E-2},null,"CAC",{"$f":"((X$14+(Q$14*_xlfn.XLOOKUP($I10,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!C$13)+C10","v":0.38084832790580625},{"$f":"((Y$14+(R$14*_xlfn.XLOOKUP($I10,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!D$13)+D10","v":0.40745706260117287},{"$f":"((Z$14+(S$14*_xlfn.XLOOKUP($I10,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!E$13)+E10","v":0.39396986362206943},{"$f":"((AA$14+(T$14*_xlfn.XLOOKUP($I10,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!F$13)+F10","v":0.39014347010621414},{"$f":"((AB$14+(U$14*_xlfn.XLOOKUP($I10,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!G$13)+G10","v":0.38244083749268826},null,"Return on",{"$f":"SUMPRODUCT('BBM Costs'!X$7:X$37,'Control panel'!$U$7:$U$37,--('Control panel'!$X$7:$X$37=Outputs!$P$6))","v":671.15430565287159},{"$f":"SUMPRODUCT('BBM Costs'!Y$7:Y$37,'Control panel'!$U$7:$U$37,--('Control panel'!$X$7:$X$37=Outputs!$P$6))","v":718.55191323411191},{"$f":"SUMPRODUCT('BBM Costs'!Z$7:Z$37,'Control panel'!$U$7:$U$37,--('Control panel'!$X$7:$X$37=Outputs!$P$6))","v":766.58326418241825},{"$f":"SUMPRODUCT('BBM Costs'!AA$7:AA$37,'Control panel'!$U$7:$U$37,--('Control panel'!$X$7:$X$37=Outputs!$P$6))","v":843.49441718539936},{"$f":"SUMPRODUCT('BBM Costs'!AB$7:AB$37,'Control panel'!$U$7:$U$37,--('Control panel'!$X$7:$X$37=Outputs!$P$6))","v":907.18970022237738},null,"Return on",{"$f":"SUMPRODUCT('BBM Costs'!X$7:X$37,'Control panel'!$U$7:$U$37,--('Control panel'!$X$7:$X$37=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!Y$7:Y$37,'Control panel'!$U$7:$U$37,--('Control panel'!$X$7:$X$37=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!Z$7:Z$37,'Control panel'!$U$7:$U$37,--('Control panel'!$X$7:$X$37=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!AA$7:AA$37,'Control panel'!$U$7:$U$37,--('Control panel'!$X$7:$X$37=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!AB$7:AB$37,'Control panel'!$U$7:$U$37,--('Control panel'!$X$7:$X$37=$W$6))","v":0},null,"Asset related",{"$f":"'Avoidable costs'!Q29","v":84.838971198618879},{"$f":"'Avoidable costs'!R29","v":86.210010561802122},{"$f":"'Avoidable costs'!S29","v":87.90670837654686},{"$f":"'Avoidable costs'!T29","v":91.047553658517771},{"$f":"'Avoidable costs'!U29","v":93.326227397303455}]
[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$13","v":0.17750286459664177},{"$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$13","v":0.17147052746194189},{"$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$13","v":0.16702531952158656},{"$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$13","v":0.16207111958634926},{"$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$13","v":0.15932534690827493},null,"SAC",{"$f":"((X$14+(Q$14*_xlfn.XLOOKUP($I11,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!C$13)+C11","v":0.90170757596473394},{"$f":"((Y$14+(R$14*_xlfn.XLOOKUP($I11,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!D$13)+D11","v":0.94071970357113222},{"$f":"((Z$14+(S$14*_xlfn.XLOOKUP($I11,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!E$13)+E11","v":0.90831233143075374},{"$f":"((AA$14+(T$14*_xlfn.XLOOKUP($I11,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!F$13)+F11","v":0.89206421120469681},{"$f":"((AB$14+(U$14*_xlfn.XLOOKUP($I11,'Control panel'!$B$7:$B$9,'Control panel'!$C$7:$C$9)))/'BBM Costs'!G$13)+G11","v":0.87230071979029833},null,"Return of",{"$f":"SUMPRODUCT('BBM Costs'!Q$7:Q$37,'Control panel'!$N$7:$N$37,--('Control panel'!$Q$7:$Q$37=Outputs!$P$6))","v":158.4200134479936},{"$f":"SUMPRODUCT('BBM Costs'!R$7:R$37,'Control panel'!$N$7:$N$37,--('Control panel'!$Q$7:$Q$37=Outputs!$P$6))","v":251.89313247349344},{"$f":"SUMPRODUCT('BBM Costs'!S$7:S$37,'Control panel'!$N$7:$N$37,--('Control panel'!$Q$7:$Q$37=Outputs!$P$6))","v":235.60505051116354},{"$f":"SUMPRODUCT('BBM Costs'!T$7:T$37,'Control panel'!$N$7:$N$37,--('Control panel'!$Q$7:$Q$37=Outputs!$P$6))","v":246.28355624888366},{"$f":"SUMPRODUCT('BBM Costs'!U$7:U$37,'Control panel'!$N$7:$N$37,--('Control panel'!$Q$7:$Q$37=Outputs!$P$6))","v":230.95046439958296},null,"Return of",{"$f":"SUMPRODUCT('BBM Costs'!Q$7:Q$37,'Control panel'!$N$7:$N$37,--('Control panel'!$Q$7:$Q$37=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!R$7:R$37,'Control panel'!$N$7:$N$37,--('Control panel'!$Q$7:$Q$37=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!S$7:S$37,'Control panel'!$N$7:$N$37,--('Control panel'!$Q$7:$Q$37=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!T$7:T$37,'Control panel'!$N$7:$N$37,--('Control panel'!$Q$7:$Q$37=$W$6))","v":0},{"$f":"SUMPRODUCT('BBM Costs'!U$7:U$37,'Control panel'!$N$7:$N$37,--('Control panel'!$Q$7:$Q$37=$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":1183.7520737852435},{"$f":"SUM(R9:R11)","v":1330.3478539532507},1369.1786074001488,1469.8604007457143,1527.7186166510801,null,"Total",{"$f":"SUM(X9:X11)","v":-99.824659942953886},{"$f":"SUM(Y9:Y11)","v":-99.651516782624867},-99.437247499293605,-99.040602521163805,-98.752837790925824,null,"Total",{"$f":"SUM(AE9:AE11)","v":144.66900029766182},{"$f":"SUM(AF9:AF11)","v":147.00692226015366},149.90016310452572,155.25599121762946,159.14162829145602,null,"Total",{"$f":"SUM(AL9:AL11)","v":197.04927793459947},{"$f":"SUM(AM9:AM11)","v":207.64708839968529},222.10371589935465,243.24229640156531,261.45618951029132]

{"sheet":"Avoidable costs","index":3,"n_rows":163,"n_cols":71,"rows_kept":163,"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$11","v":"Forced Maintenance"},{"$f":"$B$12","v":"Vegetation Management"},{"$f":"$B$13","v":"Other Network Maintenance"},{"$f":"$B$14","v":"Network Operating Costs"},{"$f":"$B$15","v":"Meter Reading"},{"$f":"$B$16","v":"Customer Service (incl Call Centre)"},{"$f":"$B$17","v":"Other Operating Costs"},{"$f":"$B$18","v":"Training"},{"$f":"$B$19","v":"Debt raising costs"},{"$f":"$B$20","v":"Non-network Alternatives"},{"$f":"$B$21","v":"Corporate Restructuring"},{"$f":"$B$22","v":"Corporate Allocations"},"EBSS","CESS","Control period carryover","Shared asset decrements","DMIA",null,"Year",{"$f":"$B$9","v":"Preventative Maintenance"},{"$f":"$B$10","v":"Corrective Maintenance"},{"$f":"$B$11","v":"Forced Maintenance"},{"$f":"$B$12","v":"Vegetation Management"},{"$f":"$B$13","v":"Other Network Maintenance"},{"$f":"$B$14","v":"Network Operating Costs"},{"$f":"$B$15","v":"Meter Reading"},{"$f":"$B$16","v":"Customer Service (incl Call Centre)"},{"$f":"$B$17","v":"Other Operating Costs"},{"$f":"$B$18","v":"Training"},{"$f":"$B$19","v":"Debt raising costs"},{"$f":"$B$20","v":"Non-network Alternatives"},{"$f":"$B$21","v":"Corporate Restructuring"},{"$f":"$B$22","v":"Corporate Allocations"},"EBSS","CESS","Control period carryover","Shared asset decrements","DMIA"]
[null,{"$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$25)","v":51.082660037768335},{"$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$25)","v":51.908180865029713},{"$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$25)","v":52.929784927796113},{"$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$25)","v":54.820929168507512},{"$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$25)","v":56.192948587070127},null,{"$f":"B9","v":"Preventative Maintenance"},{"$f":"C9*_xlfn.XLOOKUP($I9,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":21.965543816240384},{"$f":"D9*_xlfn.XLOOKUP($I9,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":22.320517771962777},{"$f":"E9*_xlfn.XLOOKUP($I9,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":22.759807518952329},{"$f":"F9*_xlfn.XLOOKUP($I9,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":23.572999542458231},{"$f":"G9*_xlfn.XLOOKUP($I9,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":24.162967892440154},null,{"$f":"B9","v":"Preventative Maintenance"},{"$f":"C9*_xlfn.XLOOKUP($P9,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":29.117116221527954},{"$f":"D9*_xlfn.XLOOKUP($P9,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":29.58766309306694},{"$f":"E9*_xlfn.XLOOKUP($P9,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":30.169977408843788},{"$f":"F9*_xlfn.XLOOKUP($P9,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":31.247929626049284},{"$f":"G9*_xlfn.XLOOKUP($P9,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":32.029980694629977},null,"2025-26",{"$f":"'PTRM Data'!B7","v":"Overhead Sub-Transmission Lines"},{"$f":"_xlfn.XLOOKUP(X9,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},{"$f":"SUMPRODUCT(_xlfn.XLOOKUP(W9,$AZ$9:$AZ$13,$BA$9:$BS$13),_xlfn.XLOOKUP(X9,$AE$9:$AE$39,$AF$9:$AX$39))","v":9.3594524538751003},{"$f":"_xlfn.XLOOKUP(W9,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X9,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X9,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W9,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X9,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X9,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},{"$f":"SUM(Z9:AB9)","v":9.3594524538751003},null,{"$f":"'PTRM Data'!B7","v":"Overhead Sub-Transmission Lines"},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB7","v":0.1111052335854468},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC7","v":0.11222603726009936},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD7","v":0.1122156890290375},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE7","v":0.19509473670354666},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF7","v":0},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG7","v":0.11232851261894998},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH7","v":0},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI7","v":0.1007462219529026},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ7","v":0.11193566570054485},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK7","v":0.11100497702995879},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL7","v":0.1007462219529026},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM7","v":0},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN7","v":0.11193566570054485},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO7","v":0.11193566570054485},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP7","v":0.1007462219529026},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ7","v":0.1007462219529026},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR7","v":0.1007462219529026},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS7","v":0.1007462219529026},{"$f":"'Control panel'!$AA7/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT7","v":0.1007462219529026},null,"2025-26",{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BA$8,$P$9:$P$27,$Q$9:$U$27))","v":29.117116221527954},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BB$8,$P$9:$P$27,$Q$9:$U$27))","v":15.731481238262411},{"$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$27))","v":29.116156848009133},{"$f":"_xlfn.XLOOKUP($AZ9,$Q$8:$U$8,_xlfn.XLOOKUP(BJ$8,$P$9:$P$27,$Q$9:$U$27))","v":9.9073959127584867},{"$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$27))","v":0.96682097806088985},{"$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$25)","v":27.599089891688436},{"$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$25)","v":28.045104713590874},{"$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$25)","v":28.597059963007354},{"$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$25)","v":29.618812938654138},{"$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$25)","v":30.360091627705469},null,{"$f":"B10","v":"Corrective Maintenance"},{"$f":"C10*_xlfn.XLOOKUP($I10,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":11.867608653426027},{"$f":"D10*_xlfn.XLOOKUP($I10,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":12.059395026844076},{"$f":"E10*_xlfn.XLOOKUP($I10,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":12.296735784093162},{"$f":"F10*_xlfn.XLOOKUP($I10,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":12.736089563621279},{"$f":"G10*_xlfn.XLOOKUP($I10,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":13.054839399913352},null,{"$f":"B10","v":"Corrective Maintenance"},{"$f":"C10*_xlfn.XLOOKUP($P10,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":15.731481238262411},{"$f":"D10*_xlfn.XLOOKUP($P10,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":15.9857096867468},{"$f":"E10*_xlfn.XLOOKUP($P10,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":16.300324178914192},{"$f":"F10*_xlfn.XLOOKUP($P10,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":16.88272337503286},{"$f":"G10*_xlfn.XLOOKUP($P10,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":17.305252227792121},null,"2025-26",{"$f":"'PTRM Data'!B8","v":"Underground Sub-Transmission Cables"},{"$f":"_xlfn.XLOOKUP(X10,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},{"$f":"SUMPRODUCT(_xlfn.XLOOKUP(W10,$AZ$9:$AZ$13,$BA$9:$BS$13),_xlfn.XLOOKUP(X10,$AE$9:$AE$39,$AF$9:$AX$39))","v":0.36175300708006242},{"$f":"_xlfn.XLOOKUP(W10,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X10,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X10,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W10,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X10,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X10,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},{"$f":"SUM(Z10:AB10)","v":0.36175300708006242},null,{"$f":"'PTRM Data'!B8","v":"Underground Sub-Transmission Cables"},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB8","v":4.2943380021367734E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC8","v":4.3376582819982384E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD8","v":4.3372583116235786E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE8","v":0},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF8","v":0},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG8","v":4.3416190659648765E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH8","v":0},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI8","v":3.8939509467061243E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ8","v":4.326435105711267E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK8","v":4.290462977330994E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL8","v":3.8939509467061243E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM8","v":0},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN8","v":4.326435105711267E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO8","v":4.326435105711267E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP8","v":3.8939509467061243E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ8","v":3.8939509467061243E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR8","v":3.8939509467061243E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS8","v":3.8939509467061243E-3},{"$f":"'Control panel'!$AA8/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT8","v":3.8939509467061243E-3},null,"2026-27",{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BA$8,$P$9:$P$27,$Q$9:$U$27))","v":29.58766309306694},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BB$8,$P$9:$P$27,$Q$9:$U$27))","v":15.9857096867468},{"$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$27))","v":29.586688215601765},{"$f":"_xlfn.XLOOKUP($AZ10,$Q$8:$U$8,_xlfn.XLOOKUP(BJ$8,$P$9:$P$27,$Q$9:$U$27))","v":10.067504287378355},{"$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$27))","v":0.98244527900826384},{"$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":"Forced Maintenance"},{"$f":"_xlfn.XLOOKUP($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$25)","v":0},null,"Forced Maintenance",{"$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$25)","v":0},null,"Forced Maintenance",{"$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":"Overhead Distribution Lines"},{"$f":"_xlfn.XLOOKUP(X11,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},35.759587195816017,{"$f":"_xlfn.XLOOKUP(W11,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X11,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X11,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":4.9743278911512343},{"$f":"_xlfn.XLOOKUP(W11,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X11,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X11,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":149.44383433077957},190.17774941774681,null,{"$f":"'PTRM Data'!B9","v":"Overhead Distribution Lines"},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB9","v":0.42449890182040673},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC9","v":0.42878114770291398},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD9","v":0.42874161029698105},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE9","v":0.7453969431413433},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF9","v":0},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG9","v":0.42917267450945534},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH9","v":0},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI9","v":0.38492030664488813},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ9","v":0.42767172734373737},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK9","v":0.42411585237861577},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL9","v":0.38492030664488813},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM9","v":0},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN9","v":0.42767172734373737},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO9","v":0.42767172734373737},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP9","v":0.38492030664488813},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ9","v":0.38492030664488813},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR9","v":0.38492030664488813},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS9","v":0.38492030664488813},{"$f":"'Control panel'!$AA9/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT9","v":0.38492030664488813},null,"2027-28",{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BA$8,$P$9:$P$27,$Q$9:$U$27))","v":30.169977408843788},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BB$8,$P$9:$P$27,$Q$9:$U$27))","v":16.300324178914192},{"$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$27))","v":30.168983344831084},{"$f":"_xlfn.XLOOKUP($AZ11,$Q$8:$U$8,_xlfn.XLOOKUP(BJ$8,$P$9:$P$27,$Q$9:$U$27))","v":10.26564267540329},{"$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$27))","v":1.0017807685545113},{"$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":"Vegetation Management"},{"$f":"_xlfn.XLOOKUP($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$25)","v":0},null,"Vegetation Management",{"$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$25)","v":0},null,"Vegetation Management",{"$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":"Underground Distribution Cables"},{"$f":"_xlfn.XLOOKUP(X12,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},6.5981971793960881,{"$f":"_xlfn.XLOOKUP(W12,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X12,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X12,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":-1.3394942869359439},{"$f":"_xlfn.XLOOKUP(W12,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X12,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X12,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":27.574699919210982},32.833402811671128,null,{"$f":"'PTRM Data'!B10","v":"Underground Distribution Cables"},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB10","v":7.8326616057130038E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC10","v":7.9116756685675818E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD10","v":7.9109461422481681E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE10","v":0},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF10","v":0},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG10","v":7.9188999439945687E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH10","v":0},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI10","v":7.1023752810371932E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ10","v":7.8912051462301763E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK10","v":7.8255937507834869E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL10","v":7.1023752810371932E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM10","v":0},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN10","v":7.8912051462301763E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO10","v":7.8912051462301763E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP10","v":7.1023752810371932E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ10","v":7.1023752810371932E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR10","v":7.1023752810371932E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS10","v":7.1023752810371932E-2},{"$f":"'Control panel'!$AA10/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT10","v":7.1023752810371932E-2},null,"2028-29",{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BA$8,$P$9:$P$27,$Q$9:$U$27))","v":31.247929626049284},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BB$8,$P$9:$P$27,$Q$9:$U$27))","v":16.88272337503286},{"$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$27))","v":31.246900044823828},{"$f":"_xlfn.XLOOKUP($AZ12,$Q$8:$U$8,_xlfn.XLOOKUP(BJ$8,$P$9:$P$27,$Q$9:$U$27))","v":10.63242691700324},{"$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$27))","v":1.0375736956085639},{"$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"},{"$f":"_xlfn.XLOOKUP($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$25)","v":0},null,"Other Network Maintenance",{"$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$25)","v":0},null,"Other Network Maintenance",{"$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$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},0.10573607930000459,{"$f":"_xlfn.XLOOKUP(W13,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X13,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X13,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0.45012922593448401},{"$f":"_xlfn.XLOOKUP(W13,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X13,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X13,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0.44188443874276306},0.99774974397725169,null,{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB11","v":1.2551836602548662E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC11","v":1.2678456601749291E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD11","v":1.2677287536159649E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE11","v":0},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF11","v":0},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG11","v":1.2690033499781653E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH11","v":0},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI11","v":1.1381553104826668E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ11","v":1.2645652599165989E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK11","v":1.2540510368291189E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL11","v":1.1381553104826668E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM11","v":0},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN11","v":1.2645652599165989E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO11","v":1.2645652599165989E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP11","v":1.1381553104826668E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ11","v":1.1381553104826668E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR11","v":1.1381553104826668E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS11","v":1.1381553104826668E-3},{"$f":"'Control panel'!$AA11/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT11","v":1.1381553104826668E-3},null,"2029-30",{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BA$8,$P$9:$P$27,$Q$9:$U$27))","v":32.029980694629977},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BB$8,$P$9:$P$27,$Q$9:$U$27))","v":17.305252227792121},{"$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$27))","v":32.02892534577424},{"$f":"_xlfn.XLOOKUP($AZ13,$Q$8:$U$8,_xlfn.XLOOKUP(BJ$8,$P$9:$P$27,$Q$9:$U$27))","v":10.898527773333788},{"$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$27))","v":1.063541355773334},{"$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 Operating Costs"},{"$f":"_xlfn.XLOOKUP($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$25)","v":0},null,"Network Operating Costs",{"$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$25)","v":0},null,"Network Operating Costs",{"$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$37,'Control panel'!$P$7:$P$37)","v":1},10.190709522688374,{"$f":"_xlfn.XLOOKUP(W14,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X14,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X14,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W14,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X14,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X14,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},10.190709522688374,null,{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB12","v":0.12097301284445827},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC12","v":0.12219336037404233},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD12","v":0.12218209306782492},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE12","v":0},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF12","v":0},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG12","v":0.12230493705231774},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH12","v":0.70292665760115303},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI12","v":0.10969396858309227},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ12","v":0.12187719954821914},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK12","v":0.12086385203192584},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL12","v":0.10969396858309227},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM12","v":0},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN12","v":0.12187719954821914},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO12","v":0.12187719954821914},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP12","v":0.10969396858309227},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ12","v":0.10969396858309227},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR12","v":0.10969396858309227},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS12","v":0.10969396858309227},{"$f":"'Control panel'!$AA12/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT12","v":0.10969396858309227}]
[null,{"$f":"'Opex costs'!B13","v":"Meter Reading"},{"$f":"_xlfn.XLOOKUP($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$25)","v":0},{"$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$25)","v":0},{"$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$25)","v":0},{"$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$25)","v":0},{"$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$25)","v":0},null,"Meter Reading",{"$f":"C15*_xlfn.XLOOKUP($I15,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D15*_xlfn.XLOOKUP($I15,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E15*_xlfn.XLOOKUP($I15,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F15*_xlfn.XLOOKUP($I15,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G15*_xlfn.XLOOKUP($I15,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"Meter Reading",{"$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$37,'Control panel'!$P$7:$P$37)","v":1},2.1538034757215709,{"$f":"_xlfn.XLOOKUP(W15,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X15,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X15,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W15,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X15,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X15,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},2.1538034757215709,null,{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB13","v":2.5567610866821092E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC13","v":2.5825530960113377E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD13","v":2.582314961824125E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE13","v":4.4895331652986772E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF13","v":0},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG13","v":2.5849112658418483E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH13","v":0},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI13","v":2.3183788162537106E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ13","v":2.5758710462087313E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK13","v":2.5544539761033852E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL13","v":2.3183788162537106E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM13","v":0},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN13","v":2.5758710462087313E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO13","v":2.5758710462087313E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP13","v":2.3183788162537106E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ13","v":2.3183788162537106E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR13","v":2.3183788162537106E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS13","v":2.3183788162537106E-2},{"$f":"'Control panel'!$AA13/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT13","v":2.3183788162537106E-2}]
[null,{"$f":"'Opex costs'!B14","v":"Customer Service (incl Call Centre)"},{"$f":"_xlfn.XLOOKUP($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$25)","v":14.655592291718687},{"$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$25)","v":14.892433847419193},{"$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$25)","v":15.185531595586532},{"$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$25)","v":15.72810003145511},{"$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$25)","v":16.121731788296039},null,"Customer Service (incl Call Centre)",{"$f":"C16*_xlfn.XLOOKUP($I16,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":14.655592291718687},{"$f":"D16*_xlfn.XLOOKUP($I16,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":14.892433847419193},{"$f":"E16*_xlfn.XLOOKUP($I16,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":15.185531595586532},{"$f":"F16*_xlfn.XLOOKUP($I16,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":15.72810003145511},{"$f":"G16*_xlfn.XLOOKUP($I16,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":16.121731788296039},null,"Customer Service (incl Call Centre)",{"$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$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},3.7255167617099056,{"$f":"_xlfn.XLOOKUP(W16,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X16,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X16,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0.70970316986921744},{"$f":"_xlfn.XLOOKUP(W16,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X16,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X16,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":15.569405392874886},20.004625324454011,null,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB14","v":4.422528049329414E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC14","v":4.4671414804791747E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD14","v":4.4667295706108896E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE14","v":0},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF14","v":0},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG14","v":4.4712204975898624E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH14","v":0},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI14","v":4.0101890619582803E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ14","v":4.4555832817749733E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK14","v":4.418537351371573E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL14","v":4.0101890619582803E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM14","v":0},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN14","v":4.4555832817749733E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO14","v":4.4555832817749733E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP14","v":4.0101890619582803E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ14","v":4.0101890619582803E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR14","v":4.0101890619582803E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS14","v":4.0101890619582803E-2},{"$f":"'Control panel'!$AA14/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT14","v":4.0101890619582803E-2}]
[null,{"$f":"'Opex costs'!B15","v":"Other Operating Costs"},{"$f":"_xlfn.XLOOKUP($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$25)","v":29.116156848009133},{"$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$25)","v":29.586688215601765},{"$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$25)","v":30.168983344831084},{"$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$25)","v":31.246900044823828},{"$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$25)","v":32.02892534577424},null,"Other Operating Costs",{"$f":"C17*_xlfn.XLOOKUP($I17,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D17*_xlfn.XLOOKUP($I17,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E17*_xlfn.XLOOKUP($I17,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F17*_xlfn.XLOOKUP($I17,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G17*_xlfn.XLOOKUP($I17,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"Other Operating Costs",{"$f":"C17*_xlfn.XLOOKUP($P17,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":29.116156848009133},{"$f":"D17*_xlfn.XLOOKUP($P17,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":29.586688215601765},{"$f":"E17*_xlfn.XLOOKUP($P17,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":30.168983344831084},{"$f":"F17*_xlfn.XLOOKUP($P17,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":31.246900044823828},{"$f":"G17*_xlfn.XLOOKUP($P17,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":32.02892534577424},null,"2025-26",{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP(X17,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},1.9651280840125218,{"$f":"_xlfn.XLOOKUP(W17,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X17,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X17,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W17,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X17,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X17,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},1.9651280840125218,null,{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB15","v":2.3327861952985824E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC15","v":2.3563187981787036E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD15","v":2.3561015247903327E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE15","v":0},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF15","v":0},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG15","v":2.3584703899153896E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH15","v":0},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI15","v":2.115286456055859E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ15","v":2.3502221027866262E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK15","v":2.3306811899709012E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL15","v":2.115286456055859E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM15","v":0},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN15","v":2.3502221027866262E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO15","v":2.3502221027866262E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP15","v":2.115286456055859E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ15","v":2.115286456055859E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR15","v":2.115286456055859E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS15","v":2.115286456055859E-2},{"$f":"'Control panel'!$AA15/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT15","v":2.115286456055859E-2}]
[null,{"$f":"'Opex costs'!B16","v":"Training"},{"$f":"_xlfn.XLOOKUP($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$25)","v":17.381396338172781},{"$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$25)","v":17.662288223470796},{"$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$25)","v":18.009899430532087},{"$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$25)","v":18.653380556146033},{"$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$25)","v":19.120224163743487},null,"Training",{"$f":"C18*_xlfn.XLOOKUP($I18,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":7.474000425414296},{"$f":"D18*_xlfn.XLOOKUP($I18,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":7.5947839360924423},{"$f":"E18*_xlfn.XLOOKUP($I18,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":7.7442567551287977},{"$f":"F18*_xlfn.XLOOKUP($I18,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":8.0209536391427942},{"$f":"G18*_xlfn.XLOOKUP($I18,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":8.2216963904096989},null,"Training",{"$f":"C18*_xlfn.XLOOKUP($P18,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":9.9073959127584867},{"$f":"D18*_xlfn.XLOOKUP($P18,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":10.067504287378355},{"$f":"E18*_xlfn.XLOOKUP($P18,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":10.26564267540329},{"$f":"F18*_xlfn.XLOOKUP($P18,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":10.63242691700324},{"$f":"G18*_xlfn.XLOOKUP($P18,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":10.898527773333788},null,"2025-26",{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(X18,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},9.2636435416960463,{"$f":"_xlfn.XLOOKUP(W18,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X18,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X18,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":10.513767087856388},{"$f":"_xlfn.XLOOKUP(W18,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X18,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X18,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":38.71393713702038},58.491347766572815,null,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB16","v":0.10996789444945772},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC16","v":0.11107722491225691},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD16","v":0.11106698261183212},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE16","v":0},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF16","v":0},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG16","v":0.11117865127249303},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH16","v":0},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI16","v":9.9714923810300171E-2},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ16","v":0.11078982576838438},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK16","v":0.10986866417959563},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL16","v":9.9714923810300171E-2},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM16","v":0},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN16","v":0.11078982576838438},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO16","v":0.11078982576838438},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP16","v":9.9714923810300171E-2},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ16","v":9.9714923810300171E-2},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR16","v":9.9714923810300171E-2},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS16","v":9.9714923810300171E-2},{"$f":"'Control panel'!$AA16/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT16","v":9.9714923810300171E-2}]
[null,{"$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$37,'Control panel'!$P$7:$P$37)","v":0},3.5509333026050891,{"$f":"_xlfn.XLOOKUP(W19,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X19,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X19,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W19,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X19,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X19,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},3.5509333026050891,null,{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB17","v":3.1064294620184004E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC17","v":3.1377663976759049E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD17","v":3.1374770679223646E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE17","v":0},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF17","v":0},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG17","v":3.1406315415002925E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH17","v":0.18050241351084706},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI17","v":2.8167982907920816E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ17","v":3.1296477993126813E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK17","v":3.1036263544808158E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL17","v":2.8167982907920816E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM17","v":0.96614761390750004},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN17","v":3.1296477993126813E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO17","v":3.1296477993126813E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP17","v":2.8167982907920816E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ17","v":2.8167982907920816E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR17","v":2.8167982907920816E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS17","v":2.8167982907920816E-2},{"$f":"'Control panel'!$AA17/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT17","v":2.8167982907920816E-2}]
[null,{"$f":"'Opex costs'!B18","v":"Non-network Alternatives"},{"$f":"_xlfn.XLOOKUP($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$25)","v":4.8341048903044506},{"$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$25)","v":4.9122263950413201},{"$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$25)","v":5.0089038427725576},{"$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$25)","v":5.1878684780428213},{"$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$25)","v":5.317706778866671},null,"Non-network Alternatives",{"$f":"C20*_xlfn.XLOOKUP($I20,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":3.8672839122435607},{"$f":"D20*_xlfn.XLOOKUP($I20,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":3.9297811160330562},{"$f":"E20*_xlfn.XLOOKUP($I20,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":4.0071230742180459},{"$f":"F20*_xlfn.XLOOKUP($I20,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":4.1502947824342575},{"$f":"G20*_xlfn.XLOOKUP($I20,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":4.2541654230933368},null,"Non-network Alternatives",{"$f":"C20*_xlfn.XLOOKUP($P20,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0.96682097806088985},{"$f":"D20*_xlfn.XLOOKUP($P20,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0.98244527900826384},{"$f":"E20*_xlfn.XLOOKUP($P20,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":1.0017807685545113},{"$f":"F20*_xlfn.XLOOKUP($P20,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":1.0375736956085639},{"$f":"G20*_xlfn.XLOOKUP($P20,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":1.063541355773334},null,"2025-26",{"$f":"'PTRM Data'!B18","v":"Metering"},{"$f":"_xlfn.XLOOKUP(X20,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W20,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X20,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X20,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W20,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X20,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X20,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0,null,{"$f":"'PTRM Data'!B18","v":"Metering"},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB18","v":0},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC18","v":0},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD18","v":0},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE18","v":0},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF18","v":1},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG18","v":0},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH18","v":2.7048346864704319E-2},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI18","v":4.2209816331720109E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ18","v":0},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK18","v":0},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL18","v":4.2209816331720109E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM18","v":0},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN18","v":0},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO18","v":0},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP18","v":4.2209816331720109E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ18","v":4.2209816331720109E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR18","v":4.2209816331720109E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS18","v":4.2209816331720109E-3},{"$f":"'Control panel'!$AA18/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT18","v":4.2209816331720109E-3}]
[null,{"$f":"'Opex costs'!B19","v":"Corporate Restructuring"},{"$f":"_xlfn.XLOOKUP($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$25)","v":0},null,"Corporate Restructuring",{"$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$25)","v":0},null,"Corporate Restructuring",{"$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$37,'Control panel'!$P$7:$P$37)","v":0},1.2138579902168269,{"$f":"_xlfn.XLOOKUP(W21,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X21,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X21,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W21,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X21,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X21,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},1.2138579902168269,null,{"$f":"'PTRM Data'!B19","v":"Communications – Pilot Wires"},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB19","v":1.4409601011089374E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC19","v":1.4554961704211769E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD19","v":1.4553619608290993E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE19","v":0},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF19","v":0},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG19","v":1.4568252068552437E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH19","v":8.3728531165165973E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI19","v":1.3066106922852762E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ19","v":1.4517302467260249E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK19","v":1.4396598410611356E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL19","v":1.3066106922852762E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM19","v":0},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN19","v":1.4517302467260249E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO19","v":1.4517302467260249E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP19","v":1.3066106922852762E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ19","v":1.3066106922852762E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR19","v":1.3066106922852762E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS19","v":1.3066106922852762E-2},{"$f":"'Control panel'!$AA19/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT19","v":1.3066106922852762E-2}]
[null,{"$f":"'Opex costs'!B20","v":"Corporate Allocations"},{"$f":"_xlfn.XLOOKUP($B22,'BBM Costs'!$I$7:$I$25,'BBM Costs'!J$7:J$25)*_xlfn.XLOOKUP($B22,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B22,'BBM Costs'!$I$7:$I$25,'BBM Costs'!K$7:K$25)*_xlfn.XLOOKUP($B22,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B22,'BBM Costs'!$I$7:$I$25,'BBM Costs'!L$7:L$25)*_xlfn.XLOOKUP($B22,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B22,'BBM Costs'!$I$7:$I$25,'BBM Costs'!M$7:M$25)*_xlfn.XLOOKUP($B22,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},{"$f":"_xlfn.XLOOKUP($B22,'BBM Costs'!$I$7:$I$25,'BBM Costs'!N$7:N$25)*_xlfn.XLOOKUP($B22,'Control panel'!$E$7:$E$25,'Control panel'!$F$7:$F$25)","v":0},null,"Corporate Allocations",{"$f":"C22*_xlfn.XLOOKUP($I22,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"D22*_xlfn.XLOOKUP($I22,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"E22*_xlfn.XLOOKUP($I22,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"F22*_xlfn.XLOOKUP($I22,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},{"$f":"G22*_xlfn.XLOOKUP($I22,'Control panel'!$E$7:$E$25,'Control panel'!$H$7:$H$25)","v":0},null,"Corporate Allocations",{"$f":"C22*_xlfn.XLOOKUP($P22,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"D22*_xlfn.XLOOKUP($P22,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"E22*_xlfn.XLOOKUP($P22,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"F22*_xlfn.XLOOKUP($P22,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0},{"$f":"G22*_xlfn.XLOOKUP($P22,'Control panel'!$E$7:$E$25,'Control panel'!$I$7:$I$25)","v":0}]
[null,"EBSS",{"$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":"Land & Easements (System) - combined"},{"$f":"_xlfn.XLOOKUP(X23,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.32468781165012728,{"$f":"_xlfn.XLOOKUP(W23,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X23,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X23,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W23,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X23,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X23,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.32468781165012728,null,{"$f":"'PTRM Data'!B21","v":"Land & Easements (System) - combined"},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB21","v":8.322005648860464E-3},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC21","v":0},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD21","v":0},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE21","v":1.4612988502123322E-2},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF21","v":0},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG21","v":0},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH21","v":0},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI21","v":7.5460948250346445E-3},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ21","v":0},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK21","v":8.3144962310393415E-3},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL21","v":7.5460948250346445E-3},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM21","v":0},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN21","v":0},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO21","v":0},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP21","v":7.5460948250346445E-3},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ21","v":7.5460948250346445E-3},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR21","v":7.5460948250346445E-3},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS21","v":7.5460948250346445E-3},{"$f":"'Control panel'!$AA21/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT21","v":7.5460948250346445E-3}]
[null,"CESS",{"$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":"Land Improvements"},{"$f":"_xlfn.XLOOKUP(X24,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W24,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X24,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X24,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W24,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X24,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X24,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0,null,{"$f":"'PTRM Data'!B22","v":"Land Improvements"},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI22","v":8.8724441874653646E-3},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL22","v":8.8724441874653646E-3},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO22","v":0},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP22","v":8.8724441874653646E-3},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ22","v":8.8724441874653646E-3},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR22","v":8.8724441874653646E-3},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS22","v":8.8724441874653646E-3},{"$f":"'Control panel'!$AA22/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT22","v":8.8724441874653646E-3}]
[null,"Control period carryover",{"$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":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(X25,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.16929380304917283,{"$f":"_xlfn.XLOOKUP(W25,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X25,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X25,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W25,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X25,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X25,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.16929380304917283,null,{"$f":"'PTRM Data'!B23","v":"Control Centre - SCADA"},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB23","v":2.4768896784928261E-3},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI23","v":2.2459543016070632E-3},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ23","v":2.4954026563985287E-3},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK23","v":2.4746546404169774E-3},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL23","v":2.2459543016070632E-3},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM23","v":0},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN23","v":2.4954026563985287E-3},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO23","v":2.4954026563985287E-3},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP23","v":2.2459543016070632E-3},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ23","v":2.2459543016070632E-3},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR23","v":2.2459543016070632E-3},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS23","v":2.2459543016070632E-3},{"$f":"'Control panel'!$AA23/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT23","v":2.2459543016070632E-3}]
[null,"Shared asset decrements",{"$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":"Other Equipment"},{"$f":"_xlfn.XLOOKUP(X26,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},8.9852938042708982E-3,{"$f":"_xlfn.XLOOKUP(W26,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X26,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X26,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W26,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X26,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X26,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},8.9852938042708982E-3,null,{"$f":"'PTRM Data'!B24","v":"Other Equipment"},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB24","v":9.1296352232787941E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC24","v":0},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD24","v":9.2208825282393702E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE24","v":0},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF24","v":0},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG24","v":0},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH24","v":0},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI24","v":8.2784242188386017E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ24","v":9.1978727134840626E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK24","v":9.1213970354742192E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL24","v":8.2784242188386017E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM24","v":2.8394577744847655E-3},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN24","v":9.1978727134840626E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO24","v":9.1978727134840626E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP24","v":8.2784242188386017E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ24","v":8.2784242188386017E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR24","v":8.2784242188386017E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS24","v":8.2784242188386017E-5},{"$f":"'Control panel'!$AA24/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT24","v":8.2784242188386017E-5}]
[null,"DMIA",{"$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":"Generation Assets"},{"$f":"_xlfn.XLOOKUP(X27,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.11398345179403187,{"$f":"_xlfn.XLOOKUP(W27,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X27,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X27,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W27,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X27,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X27,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.11398345179403187,null,{"$f":"'PTRM Data'!B25","v":"Generation Assets"},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB25","v":9.9715067184102859E-4},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC25","v":1.0072096951751739E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD25","v":1.0071168215523688E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE25","v":0},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF25","v":0},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG25","v":1.0081293941814902E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH25","v":5.7940508581296154E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI25","v":9.041802952380536E-4},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ25","v":1.0046036595605635E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK25","v":9.9625088621945867E-4},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL25","v":9.041802952380536E-4},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM25","v":3.1012928318015158E-2},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN25","v":1.0046036595605635E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO25","v":1.0046036595605635E-3},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP25","v":9.041802952380536E-4},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ25","v":9.041802952380536E-4},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR25","v":9.041802952380536E-4},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS25","v":9.041802952380536E-4},{"$f":"'Control panel'!$AA25/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT25","v":9.041802952380536E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B26","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(X28,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W28,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X28,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X28,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W28,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X28,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X28,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0,null,{"$f":"'PTRM Data'!B26","v":"Motor Vehicles"},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI26","v":1.072155755698145E-2},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL26","v":1.072155755698145E-2},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO26","v":0},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP26","v":1.072155755698145E-2},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ26","v":1.072155755698145E-2},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR26","v":1.072155755698145E-2},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS26","v":1.072155755698145E-2},{"$f":"'Control panel'!$AA26/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT26","v":1.072155755698145E-2}]
[null,"Total",{"$f":"SUM(C9:C27)","v":144.66900029766182},{"$f":"SUM(D9:D27)","v":147.00692226015366},149.90016310452569,155.25599121762943,159.14162829145604,null,"Total",{"$f":"SUM(J9:J27)","v":59.830029099042946},{"$f":"SUM(K9:K27)","v":60.796911698351543},61.993454727978857,64.208437559111672,65.815400894152575,null,"Total",{"$f":"SUM(Q9:Q27)","v":84.838971198618879},{"$f":"SUM(R9:R27)","v":86.210010561802122},87.90670837654686,91.047553658517771,93.326227397303455,null,"2025-26",{"$f":"'PTRM Data'!B27","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(X29,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W29,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X29,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X29,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W29,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X29,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X29,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0,null,{"$f":"'PTRM Data'!B27","v":"Plant & Equipment"},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI27","v":2.7459531208044365E-3},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL27","v":2.7459531208044365E-3},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO27","v":0},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP27","v":2.7459531208044365E-3},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ27","v":2.7459531208044365E-3},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR27","v":2.7459531208044365E-3},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS27","v":2.7459531208044365E-3},{"$f":"'Control panel'!$AA27/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT27","v":2.7459531208044365E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B28","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(X30,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W30,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X30,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X30,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W30,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X30,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X30,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0,null,{"$f":"'PTRM Data'!B28","v":"Buildings"},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI28","v":2.2574089563143381E-2},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL28","v":2.2574089563143381E-2},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO28","v":0},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP28","v":2.2574089563143381E-2},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ28","v":2.2574089563143381E-2},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR28","v":2.2574089563143381E-2},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS28","v":2.2574089563143381E-2},{"$f":"'Control panel'!$AA28/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT28","v":2.2574089563143381E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B29","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(X31,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},-2.6297755796363551E-2,{"$f":"_xlfn.XLOOKUP(W31,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X31,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X31,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W31,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X31,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X31,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},-2.6297755796363551E-2,null,{"$f":"'PTRM Data'!B29","v":"Office Equipment & Furniture"},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB29","v":-9.0317171509313524E-4},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG29","v":-9.1311572031298703E-4},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI29","v":-8.1896356394749745E-4},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL29","v":-8.1896356394749745E-4},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO29","v":0},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP29","v":-8.1896356394749745E-4},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ29","v":-8.1896356394749745E-4},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR29","v":-8.1896356394749745E-4},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS29","v":-8.1896356394749745E-4},{"$f":"'Control panel'!$AA29/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT29","v":-8.1896356394749745E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B30","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(X32,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W32,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X32,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X32,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W32,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X32,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X32,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0,null,{"$f":"'PTRM Data'!B30","v":"Initial Leases (10 yr life)"},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI30","v":3.3866570362062823E-3},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL30","v":3.3866570362062823E-3},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO30","v":0},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP30","v":3.3866570362062823E-3},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ30","v":3.3866570362062823E-3},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR30","v":3.3866570362062823E-3},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS30","v":3.3866570362062823E-3},{"$f":"'Control panel'!$AA30/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT30","v":3.3866570362062823E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B31","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(X33,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W33,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X33,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X33,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W33,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X33,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X33,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0,null,{"$f":"'PTRM Data'!B31","v":"Lease Extensions (5yr Life)"},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS31","v":0},{"$f":"'Control panel'!$AA31/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B32","v":"Land & Easements - combined"},{"$f":"_xlfn.XLOOKUP(X34,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W34,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X34,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X34,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W34,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X34,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X34,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0,null,{"$f":"'PTRM Data'!B32","v":"Land & Easements - combined"},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI32","v":2.229654936449923E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL32","v":2.229654936449923E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO32","v":0},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP32","v":2.229654936449923E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ32","v":2.229654936449923E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR32","v":2.229654936449923E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS32","v":2.229654936449923E-3},{"$f":"'Control panel'!$AA32/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT32","v":2.229654936449923E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B33","v":"Communications"},{"$f":"_xlfn.XLOOKUP(X35,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W35,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X35,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X35,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W35,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X35,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X35,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0,null,{"$f":"'PTRM Data'!B33","v":"Communications"},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI33","v":1.061638548610469E-2},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL33","v":1.061638548610469E-2},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO33","v":0},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP33","v":1.061638548610469E-2},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ33","v":1.061638548610469E-2},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR33","v":1.061638548610469E-2},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS33","v":1.061638548610469E-2},{"$f":"'Control panel'!$AA33/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT33","v":1.061638548610469E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B34","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(X36,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W36,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X36,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X36,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W36,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X36,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X36,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0,null,{"$f":"'PTRM Data'!B34","v":"In-house software"},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI34","v":9.6756364393063427E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL34","v":9.6756364393063427E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO34","v":0},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP34","v":9.6756364393063427E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ34","v":9.6756364393063427E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR34","v":9.6756364393063427E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS34","v":9.6756364393063427E-3},{"$f":"'Control panel'!$AA34/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT34","v":9.6756364393063427E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B35","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(X37,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W37,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X37,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X37,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W37,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X37,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X37,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0,null,{"$f":"'PTRM Data'!B35","v":"IT Systems"},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI35","v":5.2938273390287294E-4},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL35","v":5.2938273390287294E-4},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO35","v":0},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP35","v":5.2938273390287294E-4},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ35","v":5.2938273390287294E-4},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR35","v":5.2938273390287294E-4},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS35","v":5.2938273390287294E-4},{"$f":"'Control panel'!$AA35/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT35","v":5.2938273390287294E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B36","v":"ICT Legacy Assets"},{"$f":"_xlfn.XLOOKUP(X38,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W38,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X38,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X38,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W38,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X38,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X38,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0,null,{"$f":"'PTRM Data'!B36","v":"ICT Legacy Assets"},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI36","v":5.0482389560806574E-3},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL36","v":5.0482389560806574E-3},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO36","v":0},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP36","v":5.0482389560806574E-3},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ36","v":5.0482389560806574E-3},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR36","v":5.0482389560806574E-3},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS36","v":5.0482389560806574E-3},{"$f":"'Control panel'!$AA36/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT36","v":5.0482389560806574E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-26",{"$f":"'PTRM Data'!B37","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(X39,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W39,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X39,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X39,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W39,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X39,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X39,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},{"$f":"SUM(Z39:AB39)","v":0},null,{"$f":"'PTRM Data'!B37","v":"Buildings - capital works"},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AB$7:AB$37)*'Control panel'!AB37","v":0},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AC$7:AC$37)*'Control panel'!AC37","v":0},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AD$7:AD$37)*'Control panel'!AD37","v":0},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AE$7:AE$37)*'Control panel'!AE37","v":0},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AF$7:AF$37)*'Control panel'!AF37","v":0},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AG$7:AG$37)*'Control panel'!AG37","v":0},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AH$7:AH$37)*'Control panel'!AH37","v":0},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AI$7:AI$37)*'Control panel'!AI37","v":1.2615055018065355E-2},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AJ$7:AJ$37)*'Control panel'!AJ37","v":0},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AK$7:AK$37)*'Control panel'!AK37","v":0},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AL$7:AL$37)*'Control panel'!AL37","v":1.2615055018065355E-2},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AM$7:AM$37)*'Control panel'!AM37","v":0},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AN$7:AN$37)*'Control panel'!AN37","v":0},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AO$7:AO$37)*'Control panel'!AO37","v":0},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AP$7:AP$37)*'Control panel'!AP37","v":1.2615055018065355E-2},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AQ$7:AQ$37)*'Control panel'!AQ37","v":1.2615055018065355E-2},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AR$7:AR$37)*'Control panel'!AR37","v":1.2615055018065355E-2},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AS$7:AS$37)*'Control panel'!AS37","v":1.2615055018065355E-2},{"$f":"'Control panel'!$AA37/SUMPRODUCT('Control panel'!$AA$7:$AA$37,'Control panel'!AT$7:AT$37)*'Control panel'!AT37","v":1.2615055018065355E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B7","v":"Overhead Sub-Transmission Lines"},{"$f":"_xlfn.XLOOKUP(X40,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},9.5107057935939778,{"$f":"_xlfn.XLOOKUP(W40,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X40,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X40,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W40,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X40,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X40,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},9.5107057935939778]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B8","v":"Underground Sub-Transmission Cables"},{"$f":"_xlfn.XLOOKUP(X41,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.36759911300814496,{"$f":"_xlfn.XLOOKUP(W41,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X41,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X41,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W41,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X41,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X41,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.36759911300814496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B9","v":"Overhead Distribution Lines"},{"$f":"_xlfn.XLOOKUP(X42,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},36.337479654481825,{"$f":"_xlfn.XLOOKUP(W42,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X42,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X42,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":3.595619608688486},{"$f":"_xlfn.XLOOKUP(W42,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X42,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X42,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":162.50126286043368},202.43436212360399]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B10","v":"Underground Distribution Cables"},{"$f":"_xlfn.XLOOKUP(X43,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},6.7048272802941513,{"$f":"_xlfn.XLOOKUP(W43,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X43,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X43,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":-1.4784852139959785},{"$f":"_xlfn.XLOOKUP(W43,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X43,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X43,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":28.691890599742479},33.918232666040652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP(X44,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},0.10744482617400408,{"$f":"_xlfn.XLOOKUP(W44,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X44,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X44,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0.46356557539753057},{"$f":"_xlfn.XLOOKUP(W44,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X44,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X44,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0.90002486363071721},1.4710352652022518]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP(X45,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},10.355396384126877,{"$f":"_xlfn.XLOOKUP(W45,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X45,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X45,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W45,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X45,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X45,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},10.355396384126877]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP(X46,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},2.188609995697655,{"$f":"_xlfn.XLOOKUP(W46,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X46,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X46,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W46,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X46,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X46,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},2.188609995697655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP(X47,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},3.7857229388516016,{"$f":"_xlfn.XLOOKUP(W47,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X47,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X47,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0.5525291310008037},{"$f":"_xlfn.XLOOKUP(W47,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X47,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X47,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":17.478123542478166},21.816375612330571]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP(X48,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},1.9968855171686881,{"$f":"_xlfn.XLOOKUP(W48,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X48,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X48,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W48,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X48,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X48,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},1.9968855171686881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(X49,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},9.4133485624279594,{"$f":"_xlfn.XLOOKUP(W49,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X49,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X49,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":10.611722199091181},{"$f":"_xlfn.XLOOKUP(W49,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X49,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X49,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":40.734386301054577},60.759457062573716]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP(X50,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0},3.6083181254657073,{"$f":"_xlfn.XLOOKUP(W50,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X50,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X50,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W50,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X50,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X50,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},3.6083181254657073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B18","v":"Metering"},{"$f":"_xlfn.XLOOKUP(X51,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W51,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X51,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X51,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W51,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X51,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X51,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B19","v":"Communications – Pilot Wires"},{"$f":"_xlfn.XLOOKUP(X52,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0},1.2334745303797856,{"$f":"_xlfn.XLOOKUP(W52,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X52,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X52,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W52,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X52,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X52,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},1.2334745303797856]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B21","v":"Land & Easements (System) - combined"},{"$f":"_xlfn.XLOOKUP(X54,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.32993492585046308,{"$f":"_xlfn.XLOOKUP(W54,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X54,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X54,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W54,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X54,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X54,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.32993492585046308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B22","v":"Land Improvements"},{"$f":"_xlfn.XLOOKUP(X55,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W55,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X55,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X55,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W55,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X55,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X55,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B23","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(X56,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.172029673895367,{"$f":"_xlfn.XLOOKUP(W56,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X56,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X56,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W56,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X56,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X56,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.172029673895367]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B24","v":"Other Equipment"},{"$f":"_xlfn.XLOOKUP(X57,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},9.1305005567971775E-3,{"$f":"_xlfn.XLOOKUP(W57,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X57,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X57,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W57,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X57,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X57,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},9.1305005567971775E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B25","v":"Generation Assets"},{"$f":"_xlfn.XLOOKUP(X58,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.11582548025045028,{"$f":"_xlfn.XLOOKUP(W58,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X58,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X58,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W58,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X58,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X58,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.11582548025045028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B26","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(X59,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W59,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X59,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X59,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W59,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X59,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X59,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B27","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(X60,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W60,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X60,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X60,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W60,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X60,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X60,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B28","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(X61,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W61,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X61,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X61,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W61,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X61,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X61,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B29","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(X62,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},-2.6722740421363127E-2,{"$f":"_xlfn.XLOOKUP(W62,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X62,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X62,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W62,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X62,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X62,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},-2.6722740421363127E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B30","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(X63,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W63,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X63,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X63,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W63,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X63,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X63,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B31","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(X64,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W64,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X64,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X64,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W64,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X64,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X64,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B32","v":"Land & Easements - combined"},{"$f":"_xlfn.XLOOKUP(X65,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W65,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X65,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X65,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W65,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X65,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X65,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B33","v":"Communications"},{"$f":"_xlfn.XLOOKUP(X66,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W66,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X66,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X66,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W66,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X66,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X66,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B34","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(X67,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W67,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X67,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X67,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W67,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X67,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X67,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B35","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(X68,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W68,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X68,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X68,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W68,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X68,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X68,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B36","v":"ICT Legacy Assets"},{"$f":"_xlfn.XLOOKUP(X69,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W69,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X69,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X69,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W69,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X69,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X69,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27",{"$f":"'PTRM Data'!B37","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(X70,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W70,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X70,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X70,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W70,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X70,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X70,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B7","v":"Overhead Sub-Transmission Lines"},{"$f":"_xlfn.XLOOKUP(X71,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},9.6978858395249876,{"$f":"_xlfn.XLOOKUP(W71,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X71,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X71,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W71,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X71,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X71,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},9.6978858395249876]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B8","v":"Underground Sub-Transmission Cables"},{"$f":"_xlfn.XLOOKUP(X72,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.37483382516835173,{"$f":"_xlfn.XLOOKUP(W72,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X72,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X72,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W72,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X72,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X72,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.37483382516835173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B9","v":"Overhead Distribution Lines"},{"$f":"_xlfn.XLOOKUP(X73,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},37.052637000146369,{"$f":"_xlfn.XLOOKUP(W73,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X73,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X73,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":4.3988918793035952},{"$f":"_xlfn.XLOOKUP(W73,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X73,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X73,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":177.50127990001076},218.95280877946072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B10","v":"Underground Distribution Cables"},{"$f":"_xlfn.XLOOKUP(X74,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},{"$f":"SUMPRODUCT(_xlfn.XLOOKUP(W74,$AZ$9:$AZ$13,$BA$9:$BS$13),_xlfn.XLOOKUP(X74,$AE$9:$AE$39,$AF$9:$AX$39))","v":6.8367848768723443},{"$f":"_xlfn.XLOOKUP(W74,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X74,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X74,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":-1.2237187277478347},{"$f":"_xlfn.XLOOKUP(W74,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X74,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X74,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":30.010255784244215},{"$f":"SUM(Z74:AB74)","v":35.623321933368729}]
[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(X75,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},0.10955944604920261,{"$f":"_xlfn.XLOOKUP(W75,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X75,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X75,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0.4899887670312349},{"$f":"_xlfn.XLOOKUP(W75,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X75,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X75,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":1.4149998259370797},2.0145480390175172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP(X76,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},10.559200771822297,{"$f":"_xlfn.XLOOKUP(W76,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X76,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X76,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W76,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X76,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X76,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},10.559200771822297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP(X77,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},2.2316839934019779,{"$f":"_xlfn.XLOOKUP(W77,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X77,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X77,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W77,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X77,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X77,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},2.2316839934019779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP(X78,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},3.8602296903961206,{"$f":"_xlfn.XLOOKUP(W78,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X78,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X78,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0.62147095906781524},{"$f":"_xlfn.XLOOKUP(W78,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X78,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X78,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":19.728957524608877},24.210658174072812]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP(X79,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},2.0361861885315187,{"$f":"_xlfn.XLOOKUP(W79,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X79,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X79,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W79,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X79,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X79,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},2.0361861885315187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(X80,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},9.5986125222769445,{"$f":"_xlfn.XLOOKUP(W80,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X80,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X80,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":11.260592934252323},{"$f":"_xlfn.XLOOKUP(W80,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X80,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X80,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":43.237554033078496},64.096759489607763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP(X81,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0},3.6793333757653532,{"$f":"_xlfn.XLOOKUP(W81,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X81,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X81,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W81,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X81,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X81,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},3.6793333757653532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B18","v":"Metering"},{"$f":"_xlfn.XLOOKUP(X82,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W82,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X82,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X82,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W82,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X82,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X82,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B19","v":"Communications – Pilot Wires"},{"$f":"_xlfn.XLOOKUP(X83,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0},1.2577505225366168,{"$f":"_xlfn.XLOOKUP(W83,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X83,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X83,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W83,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X83,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X83,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},1.2577505225366168]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B21","v":"Land & Easements (System) - combined"},{"$f":"_xlfn.XLOOKUP(X85,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.33642836975622786,{"$f":"_xlfn.XLOOKUP(W85,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X85,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X85,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W85,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X85,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X85,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.33642836975622786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B22","v":"Land Improvements"},{"$f":"_xlfn.XLOOKUP(X86,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W86,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X86,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X86,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W86,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X86,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X86,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B23","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(X87,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.1754153871074107,{"$f":"_xlfn.XLOOKUP(W87,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X87,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X87,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W87,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X87,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X87,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.1754153871074107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B24","v":"Other Equipment"},{"$f":"_xlfn.XLOOKUP(X88,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},9.31019778965087E-3,{"$f":"_xlfn.XLOOKUP(W88,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X88,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X88,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W88,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X88,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X88,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},9.31019778965087E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B25","v":"Generation Assets"},{"$f":"_xlfn.XLOOKUP(X89,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.11810503964212692,{"$f":"_xlfn.XLOOKUP(W89,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X89,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X89,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W89,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X89,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X89,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.11810503964212692]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B26","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(X90,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W90,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X90,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X90,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W90,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X90,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X90,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B27","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(X91,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W91,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X91,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X91,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W91,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X91,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X91,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B28","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(X92,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W92,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X92,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X92,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W92,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X92,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X92,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B29","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(X93,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},-2.724867024066659E-2,{"$f":"_xlfn.XLOOKUP(W93,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X93,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X93,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W93,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X93,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X93,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},-2.724867024066659E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B30","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(X94,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W94,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X94,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X94,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W94,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X94,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X94,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B31","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(X95,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W95,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X95,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X95,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W95,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X95,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X95,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B32","v":"Land & Easements - combined"},{"$f":"_xlfn.XLOOKUP(X96,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W96,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X96,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X96,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W96,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X96,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X96,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B33","v":"Communications"},{"$f":"_xlfn.XLOOKUP(X97,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W97,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X97,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X97,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W97,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X97,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X97,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B34","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(X98,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W98,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X98,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X98,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W98,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X98,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X98,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B35","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(X99,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W99,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X99,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X99,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W99,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X99,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X99,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B36","v":"ICT Legacy Assets"},{"$f":"_xlfn.XLOOKUP(X100,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W100,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X100,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X100,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W100,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X100,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X100,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-28",{"$f":"'PTRM Data'!B37","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(X101,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W101,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X101,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X101,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W101,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X101,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X101,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B7","v":"Overhead Sub-Transmission Lines"},{"$f":"_xlfn.XLOOKUP(X102,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},10.044384525992598,{"$f":"_xlfn.XLOOKUP(W102,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X102,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X102,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W102,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X102,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X102,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},10.044384525992598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B8","v":"Underground Sub-Transmission Cables"},{"$f":"_xlfn.XLOOKUP(X103,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.38822637589679221,{"$f":"_xlfn.XLOOKUP(W103,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X103,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X103,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W103,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X103,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X103,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.38822637589679221]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B9","v":"Overhead Distribution Lines"},{"$f":"_xlfn.XLOOKUP(X104,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},38.376501836581753,{"$f":"_xlfn.XLOOKUP(W104,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X104,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X104,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":5.2910021876359963},{"$f":"_xlfn.XLOOKUP(W104,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X104,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X104,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":199.22310018387321},242.89060420809096]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B10","v":"Underground Distribution Cables"},{"$f":"_xlfn.XLOOKUP(X105,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},7.0810584246019923,{"$f":"_xlfn.XLOOKUP(W105,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X105,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X105,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":-0.96729528769267048},{"$f":"_xlfn.XLOOKUP(W105,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X105,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X105,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":32.314277990987364},38.428041127896684]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP(X106,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},0.11347392852242863,{"$f":"_xlfn.XLOOKUP(W106,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X106,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X106,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0.52336859580690798},{"$f":"_xlfn.XLOOKUP(W106,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X106,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X106,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":2.0431794985642764},2.6800220228936129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP(X107,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},10.936473639138644,{"$f":"_xlfn.XLOOKUP(W107,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X107,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X107,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W107,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X107,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X107,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},10.936473639138644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP(X108,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},2.3114205035156554,{"$f":"_xlfn.XLOOKUP(W108,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X108,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X108,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W108,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X108,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X108,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},2.3114205035156554]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP(X109,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},3.9981530006225725,{"$f":"_xlfn.XLOOKUP(W109,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X109,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X109,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0.72048880561867079},{"$f":"_xlfn.XLOOKUP(W109,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X109,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X109,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":22.664463986421726},27.38310579266297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP(X110,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},2.1089376986445942,{"$f":"_xlfn.XLOOKUP(W110,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X110,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X110,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W110,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X110,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X110,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},2.1089376986445942]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(X111,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},9.9415642424678889,{"$f":"_xlfn.XLOOKUP(W111,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X111,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X111,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":11.938195449789454},{"$f":"_xlfn.XLOOKUP(W111,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X111,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X111,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":47.122636687726967},69.002396379984305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP(X112,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0},3.8107933870374149,{"$f":"_xlfn.XLOOKUP(W112,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X112,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X112,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W112,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X112,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X112,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},3.8107933870374149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B18","v":"Metering"},{"$f":"_xlfn.XLOOKUP(X113,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W113,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X113,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X113,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W113,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X113,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X113,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B19","v":"Communications – Pilot Wires"},{"$f":"_xlfn.XLOOKUP(X114,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0},1.302689070089599,{"$f":"_xlfn.XLOOKUP(W114,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X114,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X114,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W114,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X114,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X114,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},1.302689070089599]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B21","v":"Land & Easements (System) - combined"},{"$f":"_xlfn.XLOOKUP(X116,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.34844872039140107,{"$f":"_xlfn.XLOOKUP(W116,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X116,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X116,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W116,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X116,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X116,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.34844872039140107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B22","v":"Land Improvements"},{"$f":"_xlfn.XLOOKUP(X117,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W117,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X117,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X117,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W117,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X117,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X117,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B23","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(X118,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.18168285635016082,{"$f":"_xlfn.XLOOKUP(W118,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X118,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X118,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W118,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X118,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X118,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.18168285635016082]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B24","v":"Other Equipment"},{"$f":"_xlfn.XLOOKUP(X119,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},9.6428446529207776E-3,{"$f":"_xlfn.XLOOKUP(W119,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X119,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X119,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W119,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X119,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X119,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},9.6428446529207776E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B25","v":"Generation Assets"},{"$f":"_xlfn.XLOOKUP(X120,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.12232485020479759,{"$f":"_xlfn.XLOOKUP(W120,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X120,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X120,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W120,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X120,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X120,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.12232485020479759]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B26","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(X121,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W121,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X121,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X121,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W121,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X121,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X121,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B27","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(X122,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W122,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X122,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X122,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W122,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X122,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X122,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B28","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(X123,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W123,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X123,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X123,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W123,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X123,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X123,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B29","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(X124,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},-2.8222246193468525E-2,{"$f":"_xlfn.XLOOKUP(W124,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X124,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X124,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W124,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X124,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X124,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},-2.8222246193468525E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B30","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(X125,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W125,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X125,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X125,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W125,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X125,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X125,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B31","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(X126,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W126,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X126,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X126,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W126,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X126,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X126,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B32","v":"Land & Easements - combined"},{"$f":"_xlfn.XLOOKUP(X127,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W127,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X127,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X127,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W127,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X127,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X127,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B33","v":"Communications"},{"$f":"_xlfn.XLOOKUP(X128,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W128,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X128,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X128,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W128,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X128,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X128,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B34","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(X129,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W129,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X129,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X129,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W129,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X129,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X129,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B35","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(X130,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W130,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X130,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X130,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W130,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X130,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X130,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B36","v":"ICT Legacy Assets"},{"$f":"_xlfn.XLOOKUP(X131,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W131,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X131,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X131,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W131,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X131,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X131,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-29",{"$f":"'PTRM Data'!B37","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(X132,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W132,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X132,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X132,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W132,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X132,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X132,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B7","v":"Overhead Sub-Transmission Lines"},{"$f":"_xlfn.XLOOKUP(X133,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},10.29576827351741,{"$f":"_xlfn.XLOOKUP(W133,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X133,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X133,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W133,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X133,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X133,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},10.29576827351741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B8","v":"Underground Sub-Transmission Cables"},{"$f":"_xlfn.XLOOKUP(X134,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.39794263088567294,{"$f":"_xlfn.XLOOKUP(W134,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X134,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X134,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W134,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X134,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X134,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.39794263088567294]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B9","v":"Overhead Distribution Lines"},{"$f":"_xlfn.XLOOKUP(X135,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},39.33696176557072,{"$f":"_xlfn.XLOOKUP(W135,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X135,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X135,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":6.2562790787099027},{"$f":"_xlfn.XLOOKUP(W135,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X135,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X135,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":218.24954069280321},263.84278153708385]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B10","v":"Underground Distribution Cables"},{"$f":"_xlfn.XLOOKUP(X136,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},7.2582781436014177,{"$f":"_xlfn.XLOOKUP(W136,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X136,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X136,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":-0.71498957363996152},{"$f":"_xlfn.XLOOKUP(W136,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X136,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X136,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":34.035209299260856},40.578497869222311]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP(X137,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},0.11631387370020566,{"$f":"_xlfn.XLOOKUP(W137,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X137,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X137,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0.56389216839528034},{"$f":"_xlfn.XLOOKUP(W137,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X137,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X137,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":2.6736222953258406},3.3538283374213265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP(X138,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},{"$f":"SUMPRODUCT(_xlfn.XLOOKUP(W138,$AZ$9:$AZ$13,$BA$9:$BS$13),_xlfn.XLOOKUP(X138,$AE$9:$AE$39,$AF$9:$AX$39))","v":11.210183961657513},{"$f":"_xlfn.XLOOKUP(W138,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X138,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X138,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W138,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X138,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X138,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},{"$f":"SUM(Z138:AB138)","v":11.210183961657513}]
[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(X139,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},2.3692691000897725,{"$f":"_xlfn.XLOOKUP(W139,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X139,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X139,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W139,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X139,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X139,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},2.3692691000897725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP(X140,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},4.0982159444369177,{"$f":"_xlfn.XLOOKUP(W140,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X140,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X140,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0.84558943098043804},{"$f":"_xlfn.XLOOKUP(W140,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X140,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X140,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":25.228140754943929},30.171946130361285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP(X141,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},2.1617186988750925,{"$f":"_xlfn.XLOOKUP(W141,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X141,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X141,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W141,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X141,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X141,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},2.1617186988750925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(X142,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0.57000000000000006},10.190374676702362,{"$f":"_xlfn.XLOOKUP(W142,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X142,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X142,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":12.610449302564847},{"$f":"_xlfn.XLOOKUP(W142,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X142,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X142,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":50.430307399734872},73.231131379002079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP(X143,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0},3.9061672270369914,{"$f":"_xlfn.XLOOKUP(W143,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X143,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X143,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W143,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X143,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X143,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},3.9061672270369914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B18","v":"Metering"},{"$f":"_xlfn.XLOOKUP(X144,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W144,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X144,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X144,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W144,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X144,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X144,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B19","v":"Communications – Pilot Wires"},{"$f":"_xlfn.XLOOKUP(X145,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":0},1.3352918502252367,{"$f":"_xlfn.XLOOKUP(W145,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X145,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X145,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W145,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X145,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X145,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},1.3352918502252367]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B21","v":"Land & Easements (System) - combined"},{"$f":"_xlfn.XLOOKUP(X147,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.35716944836886366,{"$f":"_xlfn.XLOOKUP(W147,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X147,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X147,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W147,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X147,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X147,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.35716944836886366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B22","v":"Land Improvements"},{"$f":"_xlfn.XLOOKUP(X148,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W148,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X148,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X148,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W148,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X148,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X148,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B23","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(X149,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.18622988630228246,{"$f":"_xlfn.XLOOKUP(W149,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X149,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X149,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W149,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X149,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X149,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.18622988630228246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B24","v":"Other Equipment"},{"$f":"_xlfn.XLOOKUP(X150,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},9.8841789446713485E-3,{"$f":"_xlfn.XLOOKUP(W150,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X150,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X150,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W150,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X150,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X150,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},9.8841789446713485E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B25","v":"Generation Assets"},{"$f":"_xlfn.XLOOKUP(X151,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0.12538630998666056,{"$f":"_xlfn.XLOOKUP(W151,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X151,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X151,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W151,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X151,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X151,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0.12538630998666056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B26","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(X152,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W152,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X152,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X152,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W152,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X152,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X152,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B27","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(X153,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W153,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X153,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X153,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W153,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X153,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X153,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B28","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(X154,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W154,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X154,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X154,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W154,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X154,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X154,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B29","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(X155,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},-2.8928572598368969E-2,{"$f":"_xlfn.XLOOKUP(W155,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X155,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X155,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W155,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X155,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X155,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},-2.8928572598368969E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B30","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(X156,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W156,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X156,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X156,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W156,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X156,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X156,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B31","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(X157,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W157,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X157,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X157,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W157,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X157,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X157,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B32","v":"Land & Easements - combined"},{"$f":"_xlfn.XLOOKUP(X158,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W158,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X158,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X158,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W158,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X158,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X158,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B33","v":"Communications"},{"$f":"_xlfn.XLOOKUP(X159,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W159,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X159,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X159,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W159,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X159,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X159,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B34","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(X160,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W160,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X160,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X160,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W160,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X160,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X160,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B35","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(X161,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W161,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X161,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X161,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W161,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X161,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X161,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B36","v":"ICT Legacy Assets"},{"$f":"_xlfn.XLOOKUP(X162,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W162,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X162,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X162,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W162,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X162,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X162,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-30",{"$f":"'PTRM Data'!B37","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(X163,'Control panel'!$L$7:$L$37,'Control panel'!$P$7:$P$37)","v":1},0,{"$f":"_xlfn.XLOOKUP(W163,'BBM Costs'!$Q$6:$U$6,_xlfn.XLOOKUP(X163,'BBM Costs'!$P$7:$P$37,'BBM Costs'!$Q$7:$U$37))*_xlfn.XLOOKUP(X163,'Control panel'!$L$7:$L$37,'Control panel'!$M$7:$M$37)","v":0},{"$f":"_xlfn.XLOOKUP(W163,'BBM Costs'!$X$6:$AB$6,_xlfn.XLOOKUP(X163,'BBM Costs'!$W$7:$W$37,'BBM Costs'!$X$7:$AB$37))*_xlfn.XLOOKUP(X163,'Control panel'!$S$7:$S$37,'Control panel'!$T$7:$T$37)","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,"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$24","v":898.9477545716735},{"$f":"D17*D$24","v":961.59231362528305},1028.866292213389,1132.2813403789883,1225.5225934472908,null,"Forecast inflation ",{"$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$24","v":183.42301178783779},212.14549365405875,245.06194636738149,282.26003100919456,303.63231421999893,null,"Inflation index",{"$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":-110.53863941491133},{"$f":"'PTRM Input'!H346","v":-110.53863941491133},{"$f":"'PTRM Input'!I346","v":-110.53863941491133},{"$f":"'PTRM Input'!J346","v":-110.53863941491133},{"$f":"'PTRM Input'!K346","v":-110.53863941491133}]
[null,"Operating Expenditure",{"$f":"C19*C$24","v":523.33371110774681},536.66636472260802,551.86028860603869,579.19945678621707,599.458083669909,null,null,null,null,null,null,null,null,"Control period carryover",{"$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",{"$f":"C20*C$24","v":-112.94067450726246},-117.80250457979898,-122.51090688593074,-130.46845216327523,-136.66811457207993,null,null,null,null,null,null,null,null,"Shared asset decrements",{"$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",{"$f":"C21*C$24","v":3.9503122998273379},7.2652877761684218,9.6100190369083887,14.580735153984556,12.283927217155959,null,null,null,null,null,null,null,null,"DMIA",{"$f":"'PTRM Input'!G349","v":1.4777020783592374},{"$f":"'PTRM Input'!H349","v":1.5029498936610697},{"$f":"'PTRM Input'!I349","v":1.5367725755403316},{"$f":"'PTRM Input'!J349","v":1.5715081982189307},{"$f":"'PTRM Input'!K349","v":1.5944295037962819}]
[null,"Total vaildation",{"$f":"SUM(C7:C11)","v":1496.7141152598231},{"$f":"SUM(D7:D11)","v":1599.8669551983191},1712.8876393377868,1877.8531111651091,2004.2288039822747]
[]
[null,"Unsmoothed building block components"]
[]
[null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,"Return on Capital",{"$f":"'X-factors'!G30","v":932.15121419390675},{"$f":"'X-factors'!H30","v":982.98182018257899},{"$f":"'X-factors'!I30","v":1039.8416311405272},{"$f":"'X-factors'!J30","v":1104.8474648525782},{"$f":"'X-factors'!K30","v":1173.8784702437806}]
[null,"Return of Capital (regulatory depreciation)",{"$f":"'X-factors'!G31","v":190.19790892141788},{"$f":"'X-factors'!H31","v":216.86442428954484},{"$f":"'X-factors'!I31","v":247.67612270874065},{"$f":"'X-factors'!J31","v":275.42119486428817},{"$f":"'X-factors'!K31","v":290.83709956790858}]
[null,"Operating Expenditure",{"$f":"'X-factors'!G32","v":542.66352160824579},{"$f":"'X-factors'!H32","v":548.60388602416413},{"$f":"'X-factors'!I32","v":557.74720875661478},{"$f":"'X-factors'!J32","v":565.16611963246783},{"$f":"'X-factors'!K32","v":574.19662599142976}]
[null,"Revenue Adjustments",{"$f":"'X-factors'!G33","v":-117.11224188327361},{"$f":"'X-factors'!H33","v":-120.42288476428266},{"$f":"'X-factors'!I33","v":-123.81778100117805},{"$f":"'X-factors'!J33","v":-127.30735151705892},{"$f":"'X-factors'!K33","v":-130.90885318865813}]
[null,"Net Tax Allowance",{"$f":"'X-factors'!G34","v":4.0962207069349619},{"$f":"'X-factors'!H34","v":7.4268956824786567},{"$f":"'X-factors'!I34","v":9.7125330533792908},{"$f":"'X-factors'!J34","v":14.227460699100334},{"$f":"'X-factors'!K34","v":11.76627649899069}]
[null,"Total unsmoothed",{"$f":"SUM(C17:C21)","v":1551.9966235472316},{"$f":"SUM(D17:D21)","v":1635.454141414484},1731.1597146580839,1832.3548885313758,1919.7696191134514]
[null,"Total smoothed",{"$f":"'X-factors'!G60","v":1496.7141152598228},{"$f":"'X-factors'!H60","v":1599.8669551983191},{"$f":"'X-factors'!I60","v":1712.8876393377868},{"$f":"'X-factors'!J60","v":1877.8531111651093},{"$f":"'X-factors'!K60","v":2004.2288039822747}]
[null,"Percentage difference",{"$f":"C23/C22","v":0.96437974964078499},{"$f":"D23/D22","v":0.97824018092895848},0.98944518222923994,1.0248304642940649,1.0439944376804058]

{"sheet":"PTRM Data","index":5,"n_rows":40,"n_cols":52,"rows_kept":40,"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 ($m, nominal)"]
[]
[null,"Asset class","RAB 2025-2026",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Asset class","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,"Overhead Sub-Transmission Lines",{"$f":"_xlfn.XLOOKUP(B7,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":1596.4297338793881},null,{"$f":"B7","v":"Overhead Sub-Transmission Lines"},{"$f":"_xlfn.XLOOKUP($E7,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":35.229798730923392},{"$f":"_xlfn.XLOOKUP($E7,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":37.991207810561157},{"$f":"_xlfn.XLOOKUP($E7,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":44.812595880709338},{"$f":"_xlfn.XLOOKUP($E7,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":49.817046322589896},{"$f":"_xlfn.XLOOKUP($E7,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":69.896342991231705},null,{"$f":"B7","v":"Overhead Sub-Transmission Lines"},{"$f":"_xlfn.XLOOKUP($L7,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":56.030471060388678},{"$f":"_xlfn.XLOOKUP($L7,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":56.671012855496379},{"$f":"_xlfn.XLOOKUP($L7,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":57.361762088415674},{"$f":"_xlfn.XLOOKUP($L7,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":58.176536558974028},{"$f":"_xlfn.XLOOKUP($L7,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":59.082301037566573},null,{"$f":"B7","v":"Overhead Sub-Transmission Lines"},{"$f":"_xlfn.XLOOKUP(S7,$B$7:$B$37,C$7:C$37)","v":1596.4297338793881},{"$f":"T7+F7-M7","v":1575.6290615499229},{"$f":"U7+G7-N7","v":1556.9492565049877},1544.4000902972814,{"$f":"W7+I7-P7","v":1536.0406000608973},null,{"$f":"B7","v":"Overhead Sub-Transmission Lines"},{"$f":"T7/T$40","v":0.1007462219529026},{"$f":"U7/U$40","v":9.7185662712142296E-2},{"$f":"V7/V$40","v":9.4437740615634938E-2},{"$f":"W7/W$40","v":9.2035781644673562E-2},{"$f":"X7/X$40","v":8.9914482248397903E-2},null,{"$f":"B7","v":"Overhead Sub-Transmission Lines"},{"$f":"T7*'PTRM Revenue data'!J$7","v":45.493493810268113},{"$f":"U7*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":46.18027388007755},{"$f":"V7*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":45.632785556808749},{"$f":"W7*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":45.264980756440046},{"$f":"X7*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":45.019971599123345},null,{"$f":"B7","v":"Overhead Sub-Transmission Lines"},{"$f":"M7*'PTRM Revenue data'!J$8","v":57.627172646607555},{"$f":"N7*'PTRM Revenue data'!K$8","v":58.285967975568035},{"$f":"O7*'PTRM Revenue data'!L$8","v":58.996401504817676},{"$f":"P7*'PTRM Revenue data'!M$8","v":59.834394621675635},{"$f":"Q7*'PTRM Revenue data'!N$8","v":60.76597069086057},null,{"$f":"B7","v":"Overhead Sub-Transmission Lines"},{"$f":"AO7-AH7","v":12.133678836339442},{"$f":"AP7-AI7","v":12.105694095490485},13.363615948008928,14.569413865235589,15.745999091737225]
[null,"Underground Sub-Transmission Cables",{"$f":"_xlfn.XLOOKUP(B8,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":61.703743853496917},null,{"$f":"B8","v":"Underground Sub-Transmission Cables"},{"$f":"_xlfn.XLOOKUP($E8,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":3.6264800442383018},{"$f":"_xlfn.XLOOKUP($E8,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":3.6943148164902695},{"$f":"_xlfn.XLOOKUP($E8,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":3.6659411657027698},{"$f":"_xlfn.XLOOKUP($E8,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":4.0981645556321951},{"$f":"_xlfn.XLOOKUP($E8,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":3.8769598110238057},null,{"$f":"B8","v":"Underground Sub-Transmission Cables"},{"$f":"_xlfn.XLOOKUP($L8,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":2.5290903154343596},{"$f":"_xlfn.XLOOKUP($L8,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":2.6096787608618772},{"$f":"_xlfn.XLOOKUP($L8,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":2.6917746456727722},{"$f":"_xlfn.XLOOKUP($L8,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":2.7732400049106114},{"$f":"_xlfn.XLOOKUP($L8,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":2.8643103283691045},null,{"$f":"B8","v":"Underground Sub-Transmission Cables"},61.703743853496917,{"$f":"T8+F8-M8","v":62.801133582300864},63.885769637929251,64.859936157959254,{"$f":"W8+I8-P8","v":66.184860708680844},null,{"$f":"B8","v":"Underground Sub-Transmission Cables"},3.8939509467061243E-3,3.8736082845957985E-3,3.8750317114638996E-3,3.8652127510380744E-3,3.874231894044624E-3,null,{"$f":"B8","v":"Underground Sub-Transmission Cables"},{"$f":"T8*'PTRM Revenue data'!J$7","v":1.7583729678148876},{"$f":"U8*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":1.8406448697748263},{"$f":"V8*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":1.872434579251151},{"$f":"W8*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":1.900986525770552},{"$f":"X8*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":1.9398188754116372},null,{"$f":"B8","v":"Underground Sub-Transmission Cables"},{"$f":"M8*'PTRM Revenue data'!J$8","v":2.601161858684327},{"$f":"N8*'PTRM Revenue data'!K$8","v":2.684046834842531},{"$f":"O8*'PTRM Revenue data'!L$8","v":2.7684822079179159},{"$f":"P8*'PTRM Revenue data'!M$8","v":2.8522690873188954},{"$f":"Q8*'PTRM Revenue data'!N$8","v":2.945934643820618},null,{"$f":"B8","v":"Underground Sub-Transmission Cables"},{"$f":"AO8-AH8","v":0.84278889086943942},{"$f":"AP8-AI8","v":0.84340196506770471},{"$f":"AQ8-AJ8","v":0.89604762866676491},{"$f":"AR8-AK8","v":0.95128256154834334},{"$f":"AS8-AL8","v":1.0061157684089808}]
[null,"Overhead Distribution Lines",{"$f":"_xlfn.XLOOKUP(B9,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":6099.4666677341038},null,"Overhead Distribution Lines",{"$f":"_xlfn.XLOOKUP($E9,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":404.61060619531173},{"$f":"_xlfn.XLOOKUP($E9,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":417.89090827741495},{"$f":"_xlfn.XLOOKUP($E9,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":422.28035224013519},{"$f":"_xlfn.XLOOKUP($E9,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":431.13455570287238},{"$f":"_xlfn.XLOOKUP($E9,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":437.30932985405752},null,"Overhead Distribution Lines",{"$f":"_xlfn.XLOOKUP($L9,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":180.2483024614597},{"$f":"_xlfn.XLOOKUP($L9,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":188.34051458536592},{"$f":"_xlfn.XLOOKUP($L9,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":196.69833275091423},{"$f":"_xlfn.XLOOKUP($L9,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":205.14393979571693},{"$f":"_xlfn.XLOOKUP($L9,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":213.76663090977439},null,"Overhead Distribution Lines",6099.4666677341038,6323.8289714679559,6553.3793651600054,6778.9613846492266,7004.9520005563827,null,"Overhead Distribution Lines",0.38492030664488813,0.39005723140559484,0.39749936490036941,0.40398016918993734,0.41004556278000437,null,"Overhead Distribution Lines",{"$f":"T9*'PTRM Revenue data'!J$7","v":173.81663796764542},{"$f":"U9*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":185.34575237263502},{"$f":"V9*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":192.07366842132146},{"$f":"W9*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":198.68527498320205},{"$f":"X9*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":205.30885713943232},null,"Overhead Distribution Lines",{"$f":"M9*'PTRM Revenue data'!J$8","v":185.38484236567155},{"$f":"N9*'PTRM Revenue data'!K$8","v":193.70765843935243},{"$f":"O9*'PTRM Revenue data'!L$8","v":202.30364953598098},{"$f":"P9*'PTRM Revenue data'!M$8","v":210.98993123351832},{"$f":"Q9*'PTRM Revenue data'!N$8","v":219.85834336899023},null,"Overhead Distribution Lines",11.568204398026126,8.3619060667174097,10.229981114659523,12.30465625031627,14.549486229557914]
[null,"Underground Distribution Cables",{"$f":"_xlfn.XLOOKUP(B10,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":1125.4459829886532},null,"Underground Distribution Cables",{"$f":"_xlfn.XLOOKUP($E10,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":19.269680052159572},{"$f":"_xlfn.XLOOKUP($E10,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":19.898448262717459},{"$f":"_xlfn.XLOOKUP($E10,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":20.380611432806894},{"$f":"_xlfn.XLOOKUP($E10,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":21.985851126672703},{"$f":"_xlfn.XLOOKUP($E10,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":21.892654642059053},null,"Underground Distribution Cables",{"$f":"_xlfn.XLOOKUP($L10,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":28.154438672513727},{"$f":"_xlfn.XLOOKUP($L10,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":28.475600006716387},{"$f":"_xlfn.XLOOKUP($L10,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":28.807240811095014},{"$f":"_xlfn.XLOOKUP($L10,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":29.146917668308461},{"$f":"_xlfn.XLOOKUP($L10,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":29.513348520419672},null,"Underground Distribution Cables",1125.4459829886532,1116.561224368299,1107.9840726243001,1099.5574432460121,1092.3963767043763,null,"Underground Distribution Cables",7.1023752810371932E-2,6.8870107309502646E-2,6.7205473794073697E-2,6.5526173812179594E-2,6.3945090134665539E-2,null,"Underground Distribution Cables",{"$f":"T10*'PTRM Revenue data'!J$7","v":32.071859333555643},{"$f":"U10*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":32.72540752357088},{"$f":"V10*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":32.474018902787748},{"$f":"W10*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":32.227041957470135},{"$f":"X10*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":32.017157523223354},null,"Underground Distribution Cables",{"$f":"M10*'PTRM Revenue data'!J$8","v":28.956756340681356},{"$f":"N10*'PTRM Revenue data'!K$8","v":29.287069816603488},{"$f":"O10*'PTRM Revenue data'!L$8","v":29.628161396397434},{"$f":"P10*'PTRM Revenue data'!M$8","v":29.977518032603459},{"$f":"Q10*'PTRM Revenue data'!N$8","v":30.354391072897862},null,"Underground Distribution Cables",-3.1151029928742879,-3.4383377069673919,-2.8458575063903133,-2.2495239248666756,-1.662766450325492]
[null,"Distribution Equipment",{"$f":"_xlfn.XLOOKUP(B11,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":18.035266675078599},null,"Distribution Equipment",{"$f":"_xlfn.XLOOKUP($E11,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":18.507231038402249},{"$f":"_xlfn.XLOOKUP($E11,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":19.263367441763151},{"$f":"_xlfn.XLOOKUP($E11,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":19.87786674935646},{"$f":"_xlfn.XLOOKUP($E11,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":19.454142015551795},{"$f":"_xlfn.XLOOKUP($E11,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":20.225778136537002},null,"Distribution Equipment",{"$f":"_xlfn.XLOOKUP($L11,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":1.5175187841925641},{"$f":"_xlfn.XLOOKUP($L11,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":2.0462968138611997},{"$f":"_xlfn.XLOOKUP($L11,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":2.5966787407687182},{"$f":"_xlfn.XLOOKUP($L11,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":3.1646177907503312},{"$f":"_xlfn.XLOOKUP($L11,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":3.720450419766097},null,"Distribution Equipment",18.035266675078599,35.024978929288281,52.242049557190235,69.523237565777976,85.812761790579444,null,"Distribution Equipment",1.1381553104826668E-3,2.1603598662830645E-3,3.1687745150962617E-3,4.1431139197894229E-3,5.0231810581042938E-3,null,"Distribution Equipment",{"$f":"T11*'PTRM Revenue data'!J$7","v":0.51395139756975461},{"$f":"U11*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":1.026550702236606},{"$f":"V11*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":1.5311675923484409},{"$f":"W11*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":2.0376637053515001},{"$f":"X11*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":2.5150950427358896},null,"Distribution Equipment",{"$f":"M11*'PTRM Revenue data'!J$8","v":1.560763550905764},{"$f":"N11*'PTRM Revenue data'!K$8","v":2.1046101799052819},{"$f":"O11*'PTRM Revenue data'!L$8","v":2.6706763528861965},{"$f":"P11*'PTRM Revenue data'!M$8","v":3.2547999746698908},{"$f":"Q11*'PTRM Revenue data'!N$8","v":3.8264721785388671},null,"Distribution Equipment",1.0468121533360093,1.0780594776686758,1.1395087605377556,1.2171362693183907,1.3113771358029775]
[null,"Substation Bays",{"$f":"_xlfn.XLOOKUP(B12,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":1738.2161800086699},null,"Substation Bays",{"$f":"_xlfn.XLOOKUP($E12,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":79.167360925984767},{"$f":"_xlfn.XLOOKUP($E12,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":83.081699640451674},{"$f":"_xlfn.XLOOKUP($E12,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":89.850384115350167},{"$f":"_xlfn.XLOOKUP($E12,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":91.169820603397213},{"$f":"_xlfn.XLOOKUP($E12,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":84.106405483161282},null,"Substation Bays",{"$f":"_xlfn.XLOOKUP($L12,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":63.474100055192082},{"$f":"_xlfn.XLOOKUP($L12,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":65.233374742436183},{"$f":"_xlfn.XLOOKUP($L12,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":67.079634734446216},{"$f":"_xlfn.XLOOKUP($L12,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":69.076309937009555},{"$f":"_xlfn.XLOOKUP($L12,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":71.102305950418383},null,"Substation Bays",1738.2161800086699,1753.9094408794624,1771.757765777478,1794.5285151583819,1816.6220258247697,null,"Substation Bays",0.10969396858309227,0.10818209406551541,0.10746708643146735,0.10694174107725242,0.10633874448799996,null,"Substation Bays",{"$f":"T12*'PTRM Revenue data'!J$7","v":49.533985334870174},{"$f":"U12*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":51.405511815701523},{"$f":"V12*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":51.928630202005067},{"$f":"W12*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":52.596020432691937},{"$f":"X12*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":53.24356140438649},null,"Substation Bays",{"$f":"M12*'PTRM Revenue data'!J$8","v":65.282922903258239},{"$f":"N12*'PTRM Revenue data'!K$8","v":67.092331680588615},{"$f":"O12*'PTRM Revenue data'!L$8","v":68.991204584859148},{"$f":"P12*'PTRM Revenue data'!M$8","v":71.044779085300249},{"$f":"Q12*'PTRM Revenue data'!N$8","v":73.12850995238891},null,"Substation Bays",15.748937568388065,15.686819864887092,17.062574382854081,18.448758652608312,19.88494854800242]
[null,"Substation Establishment",{"$f":"_xlfn.XLOOKUP(B13,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":367.37148102623109},null,"Substation Establishment",{"$f":"_xlfn.XLOOKUP($E13,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":11.533611640960272},{"$f":"_xlfn.XLOOKUP($E13,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":12.401434018881336},{"$f":"_xlfn.XLOOKUP($E13,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":11.32496686728083},{"$f":"_xlfn.XLOOKUP($E13,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":14.130528465161396},{"$f":"_xlfn.XLOOKUP($E13,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":11.383789103180719},null,"Substation Establishment",{"$f":"_xlfn.XLOOKUP($L13,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":13.995459937108592},{"$f":"_xlfn.XLOOKUP($L13,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":14.187686797791264},{"$f":"_xlfn.XLOOKUP($L13,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":14.39437736477262},{"$f":"_xlfn.XLOOKUP($L13,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":14.583126812560634},{"$f":"_xlfn.XLOOKUP($L13,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":14.818635620313325},null,"Substation Establishment",367.37148102623109,364.90963273008276,363.12337995117281,360.05396945368102,359.60137110628176,null,"Substation Establishment",2.3183788162537106E-2,2.2507825828010655E-2,2.2025477981396018E-2,2.1456777114379898E-2,2.1049815413442481E-2,null,"Substation Establishment",{"$f":"T13*'PTRM Revenue data'!J$7","v":10.468993306409162},{"$f":"U13*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":10.695173878283914},{"$f":"V13*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":10.642820412254311},{"$f":"W13*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":10.552858744953554},{"$f":"X13*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":10.539593493537076},null,"Substation Establishment",{"$f":"M13*'PTRM Revenue data'!J$8","v":14.394288871767365},{"$f":"N13*'PTRM Revenue data'!K$8","v":14.591993625595627},{"$f":"O13*'PTRM Revenue data'!L$8","v":14.804574258284264},{"$f":"P13*'PTRM Revenue data'!M$8","v":14.998702503304882},{"$f":"Q13*'PTRM Revenue data'!N$8","v":15.240922610816268},null,"Substation Establishment",3.9252955653582031,3.8968197473117137,4.1617538460299528,4.4458437583513284,4.701329117279192]
[null,"Distribution Substation Switchgear",{"$f":"_xlfn.XLOOKUP(B14,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":635.45658912955821},null,"Distribution Substation Switchgear",{"$f":"_xlfn.XLOOKUP($E14,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":63.926138125842321},{"$f":"_xlfn.XLOOKUP($E14,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":68.857772852918828},{"$f":"_xlfn.XLOOKUP($E14,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":64.969061449527615},{"$f":"_xlfn.XLOOKUP($E14,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":62.126869850627756},{"$f":"_xlfn.XLOOKUP($E14,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":65.545382092421093},null,"Distribution Substation Switchgear",{"$f":"_xlfn.XLOOKUP($L14,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":19.211619171467994},{"$f":"_xlfn.XLOOKUP($L14,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":20.632200018708936},{"$f":"_xlfn.XLOOKUP($L14,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":22.162372748773798},{"$f":"_xlfn.XLOOKUP($L14,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":23.606129669874413},{"$f":"_xlfn.XLOOKUP($L14,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":24.986726777666142},null,"Distribution Substation Switchgear",635.45658912955821,680.17110808393249,728.39668091814247,771.20336961889632,809.72410979964957,null,"Distribution Substation Switchgear",4.0101890619582803E-2,4.1953326141220527E-2,4.4181360780023972E-2,4.5958495713515929E-2,4.7398437315910757E-2,null,"Distribution Substation Switchgear",{"$f":"T14*'PTRM Revenue data'!J$7","v":18.108620624353616},{"$f":"U14*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":19.935204816375879},{"$f":"V14*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":21.348653080218327},{"$f":"W14*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":22.603278712824686},{"$f":"X14*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":23.732287040368874},null,"Distribution Substation Switchgear",{"$f":"M14*'PTRM Revenue data'!J$8","v":19.759093112421564},{"$f":"N14*'PTRM Revenue data'!K$8","v":21.220156283819609},{"$f":"O14*'PTRM Revenue data'!L$8","v":22.793934380376037},{"$f":"P14*'PTRM Revenue data'!M$8","v":24.278834074728572},{"$f":"Q14*'PTRM Revenue data'!N$8","v":25.69877408916059},null,"Distribution Substation Switchgear",1.6504724880679476,1.2849514674437295,1.4452813001577098,1.6755553619038857,1.9664870487917163]
[null,"Zone Transformers",{"$f":"_xlfn.XLOOKUP(B15,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":335.18936280296288},null,"Zone Transformers",{"$f":"_xlfn.XLOOKUP($E15,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":18.612052918779195},{"$f":"_xlfn.XLOOKUP($E15,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":22.392898116044599},{"$f":"_xlfn.XLOOKUP($E15,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":33.910144869125894},{"$f":"_xlfn.XLOOKUP($E15,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":33.286990135832404},{"$f":"_xlfn.XLOOKUP($E15,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":39.89610995081518},null,"Zone Transformers",{"$f":"_xlfn.XLOOKUP($L15,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":15.127306881231029},{"$f":"_xlfn.XLOOKUP($L15,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":15.499547939606613},{"$f":"_xlfn.XLOOKUP($L15,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":15.947405901927505},{"$f":"_xlfn.XLOOKUP($L15,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":16.625608799310022},{"$f":"_xlfn.XLOOKUP($L15,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":17.29134860202667},null,"Zone Transformers",335.18936280296288,338.674108840511,345.56745901694899,363.53019798414738,380.19157932066975,null,"Zone Transformers",2.115286456055859E-2,2.0889604358231371E-2,2.0960612507760389E-2,2.1663936782387559E-2,2.2255094695064339E-2,null,"Zone Transformers",{"$f":"T15*'PTRM Revenue data'!J$7","v":9.5518987640557036},{"$f":"U15*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":9.9262342159144321},{"$f":"V15*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":10.128272123736494},{"$f":"W15*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":10.654743883736639},{"$f":"X15*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":11.14307401937411},null,"Zone Transformers",{"$f":"M15*'PTRM Revenue data'!J$8","v":15.558390083555864},{"$f":"N15*'PTRM Revenue data'!K$8","v":15.941238903692428},{"$f":"O15*'PTRM Revenue data'!L$8","v":16.401859484376242},{"$f":"P15*'PTRM Revenue data'!M$8","v":17.099389144884878},{"$f":"Q15*'PTRM Revenue data'!N$8","v":17.784100549640367},null,"Zone Transformers",6.0064913195001601,6.0150046877779957,6.2735873606397483,6.4446452611482385,6.6410265302662577]
[null,"Distribution Transformers",{"$f":"_xlfn.XLOOKUP(B16,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":1580.0877312967527},null,"Distribution Transformers",{"$f":"_xlfn.XLOOKUP($E16,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":72.667402676636726},{"$f":"_xlfn.XLOOKUP($E16,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":80.304708650165068},{"$f":"_xlfn.XLOOKUP($E16,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":78.055648912602194},{"$f":"_xlfn.XLOOKUP($E16,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":87.860612056600132},{"$f":"_xlfn.XLOOKUP($E16,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":89.398398357564517},null,"Distribution Transformers",{"$f":"_xlfn.XLOOKUP($L16,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":67.553347284401255},{"$f":"_xlfn.XLOOKUP($L16,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":69.168178454993182},{"$f":"_xlfn.XLOOKUP($L16,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":70.952727536107957},{"$f":"_xlfn.XLOOKUP($L16,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":72.687297511943555},{"$f":"_xlfn.XLOOKUP($L16,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":74.639755557645785},null,"Distribution Transformers",1580.0877312967527,1585.2017866889882,1596.3383168841601,1603.4412382606545,1618.614552805311,null,"Distribution Transformers",9.9714923810300171E-2,9.7776113636985032E-2,9.6826908953421387E-2,9.5554234043210978E-2,9.4748074672923177E-2,null,"Distribution Transformers",{"$f":"T16*'PTRM Revenue data'!J$7","v":45.027795397389092},{"$f":"U16*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":46.460841863677629},{"$f":"V16*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":46.787243570168677},{"$f":"W16*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":46.995423821802589},{"$f":"X16*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":47.440140055109133},null,"Distribution Transformers",{"$f":"M16*'PTRM Revenue data'!J$8","v":69.478416531938834},{"$f":"N16*'PTRM Revenue data'!K$8","v":71.139265582494332},{"$f":"O16*'PTRM Revenue data'!L$8","v":72.974668998662452},{"$f":"P16*'PTRM Revenue data'!M$8","v":74.758669053871088},{"$f":"Q16*'PTRM Revenue data'!N$8","v":76.766766340143661},null,"Distribution Transformers",24.450621134549742,24.678423718816703,26.187425428493775,27.763245232068499,29.326626285034529]
[null,"Low Voltage Services",{"$f":"_xlfn.XLOOKUP(B17,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":446.35128331296801},null,"Low Voltage Services",{"$f":"_xlfn.XLOOKUP($E17,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":36.21052087549279},{"$f":"_xlfn.XLOOKUP($E17,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":42.713476078748634},{"$f":"_xlfn.XLOOKUP($E17,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":39.391024346459147},{"$f":"_xlfn.XLOOKUP($E17,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":42.12130158567804},{"$f":"_xlfn.XLOOKUP($E17,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":36.646309767948708},null,"Low Voltage Services",{"$f":"_xlfn.XLOOKUP($L17,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":15.273861341453584},{"$f":"_xlfn.XLOOKUP($L17,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":16.30844765218195},{"$f":"_xlfn.XLOOKUP($L17,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":17.528832683003341},{"$f":"_xlfn.XLOOKUP($L17,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":18.654290521473602},{"$f":"_xlfn.XLOOKUP($L17,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":19.857756281064404},null,"Low Voltage Services",446.35128331296801,467.28794284700717,493.69297127357385,515.55516293702965,539.02217400123402,null,"Low Voltage Services",2.8167982907920816E-2,2.8822576018182413E-2,2.9945259018623976E-2,3.0723594682465351E-2,3.1552486108638887E-2,null,"Low Voltage Services",{"$f":"T17*'PTRM Revenue data'!J$7","v":12.719682497556065},{"$f":"U17*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":13.69579027712614},{"$f":"V17*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":14.469697965367549},{"$f":"W17*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":15.110459184663672},{"$f":"X17*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":15.798256220487405},null,"Low Voltage Services",{"$f":"M17*'PTRM Revenue data'!J$8","v":15.709120909507213},{"$f":"N17*'PTRM Revenue data'!K$8","v":16.773189849457808},{"$f":"O17*'PTRM Revenue data'!L$8","v":18.028352219780952},{"$f":"P17*'PTRM Revenue data'!M$8","v":19.185882255430695},{"$f":"Q17*'PTRM Revenue data'!N$8","v":20.423643205672807},null,"Low Voltage Services",2.9894384119511486,3.0773995723316681,3.558654254413403,4.0754230707670231,4.6253869851854024]
[null,"Metering",{"$f":"_xlfn.XLOOKUP(B18,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":66.885888668904428},null,"Metering",{"$f":"_xlfn.XLOOKUP($E18,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":9.1026198812656123},{"$f":"_xlfn.XLOOKUP($E18,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":9.9207874096831201},{"$f":"_xlfn.XLOOKUP($E18,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":11.291024867495732},{"$f":"_xlfn.XLOOKUP($E18,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":12.284432854504621},{"$f":"_xlfn.XLOOKUP($E18,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":13.42564178267525},null,"Metering",{"$f":"_xlfn.XLOOKUP($L18,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":4.7180506206734929},{"$f":"_xlfn.XLOOKUP($L18,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":5.0821554159241176},{"$f":"_xlfn.XLOOKUP($L18,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":5.4789869123114423},{"$f":"_xlfn.XLOOKUP($L18,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":5.9306279070112717},{"$f":"_xlfn.XLOOKUP($L18,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":6.4220052211914567},null,"Metering",66.885888668904428,71.270457929496544,76.109089923255539,81.921127878439833,88.274932825933178,null,"Metering",4.2209816331720109E-3,4.3960008448070366E-3,4.6164449243509533E-3,4.881944183293953E-3,5.1673079996981917E-3,null,"Metering",{"$f":"T18*'PTRM Revenue data'!J$7","v":1.9060486644525112},{"$f":"U18*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":2.0888731663181579},{"$f":"V18*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":2.2306891280375312},{"$f":"W18*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":2.4010347449861},{"$f":"X18*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":2.5872590663166557},null,"Metering",{"$f":"M18*'PTRM Revenue data'!J$8","v":4.8525010146701995},{"$f":"N18*'PTRM Revenue data'!K$8","v":5.2269817124096676},{"$f":"O18*'PTRM Revenue data'!L$8","v":5.6351217248196468},{"$f":"P18*'PTRM Revenue data'!M$8","v":6.099633143040661},{"$f":"Q18*'PTRM Revenue data'!N$8","v":6.6050132475264611},null,"Metering",2.9464523502176885,3.1381085460915097,3.4044325967821156,3.6985983980545609,4.0177541812098054]
[null,"Communications – Pilot Wires",{"$f":"_xlfn.XLOOKUP(B19,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":207.0461918407303},null,"Communications – Pilot Wires",{"$f":"_xlfn.XLOOKUP($E19,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":3.8915920389562837},{"$f":"_xlfn.XLOOKUP($E19,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":4.0855591733499388},{"$f":"_xlfn.XLOOKUP($E19,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":4.0085295721282881},{"$f":"_xlfn.XLOOKUP($E19,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":4.1503164991346857},{"$f":"_xlfn.XLOOKUP($E19,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":4.3710085023644423},null,"Communications – Pilot Wires",{"$f":"_xlfn.XLOOKUP($L19,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":8.6864069924336071},{"$f":"_xlfn.XLOOKUP($L19,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":8.797595336403786},{"$f":"_xlfn.XLOOKUP($L19,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":8.9143255984994987},{"$f":"_xlfn.XLOOKUP($L19,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":9.0288550148460214},{"$f":"_xlfn.XLOOKUP($L19,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":9.1474354862498704},null,"Communications – Pilot Wires",207.0461918407303,202.25137688725297,197.53934072419912,192.63354469782792,187.75500618211657,null,"Communications – Pilot Wires",1.3066106922852762E-2,1.2474975599838003E-2,1.1981873489295497E-2,1.1479654118536129E-2,1.0990526011968997E-2,null,"Communications – Pilot Wires",{"$f":"T19*'PTRM Revenue data'!J$7","v":5.900199956847886},{"$f":"U19*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":5.92780636331275},{"$f":"V19*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":5.7897008117887099},{"$f":"W19*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":5.6459163325441075},{"$f":"X19*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":5.5029307464770154},null,"Communications – Pilot Wires",{"$f":"M19*'PTRM Revenue data'!J$8","v":8.933943726658331},{"$f":"N19*'PTRM Revenue data'!K$8","v":9.0483006073519441},{"$f":"O19*'PTRM Revenue data'!L$8","v":9.1683573343357914},{"$f":"P19*'PTRM Revenue data'!M$8","v":9.2861504980199392},{"$f":"Q19*'PTRM Revenue data'!N$8","v":9.4081101597679311},null,"Communications – Pilot Wires",3.033743769810445,3.1204942440391941,3.3786565225470815,3.6402341654758317,3.9051794132909157]
[]
[null,"Land & Easements (System) - combined",{"$f":"_xlfn.XLOOKUP(B21,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":119.5758006587125},null,"Land & Easements (System) - combined",{"$f":"_xlfn.XLOOKUP($E21,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":4.3456763492402342},{"$f":"_xlfn.XLOOKUP($E21,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":2.1690641338766139},{"$f":"_xlfn.XLOOKUP($E21,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":2.9723113275101092},{"$f":"_xlfn.XLOOKUP($E21,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0.67972983245952745},{"$f":"_xlfn.XLOOKUP($E21,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0.71715393990873977},null,"Land & Easements (System) - combined",{"$f":"_xlfn.XLOOKUP($L21,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":0},{"$f":"_xlfn.XLOOKUP($L21,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":0},{"$f":"_xlfn.XLOOKUP($L21,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":0},{"$f":"_xlfn.XLOOKUP($L21,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":0},{"$f":"_xlfn.XLOOKUP($L21,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":0},null,"Land & Easements (System) - combined",119.5758006587125,123.92147700795273,126.09054114182935,129.06285246933945,129.74258230179896,null,"Land & Easements (System) - combined",7.5460948250346445E-3,7.6435445125888233E-3,7.6481014192892414E-3,7.6912715707109112E-3,7.5946801879936705E-3,null,"Land & Easements (System) - combined",{"$f":"T21*'PTRM Revenue data'!J$7","v":3.4075542641678096},{"$f":"U21*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":3.6320272883400793},{"$f":"V21*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":3.6956006116623477},{"$f":"W21*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":3.7827163894243103},{"$f":"X21*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":3.8026386608481197},null,"Land & Easements (System) - combined",{"$f":"M21*'PTRM Revenue data'!J$8","v":0},{"$f":"N21*'PTRM Revenue data'!K$8","v":0},{"$f":"O21*'PTRM Revenue data'!L$8","v":0},{"$f":"P21*'PTRM Revenue data'!M$8","v":0},{"$f":"Q21*'PTRM Revenue data'!N$8","v":0},null,"Land & Easements (System) - combined",-3.4075542641678096,-3.6320272883400793,-3.6956006116623477,-3.7827163894243103,-3.8026386608481197]
[null,"Land Improvements",{"$f":"_xlfn.XLOOKUP(B22,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":140.59319980928547},null,"Land Improvements",{"$f":"_xlfn.XLOOKUP($E22,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":0.13363489308167692},{"$f":"_xlfn.XLOOKUP($E22,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":0.13932557861751441},{"$f":"_xlfn.XLOOKUP($E22,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":0.14353394104877326},{"$f":"_xlfn.XLOOKUP($E22,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0.14846064078422569},{"$f":"_xlfn.XLOOKUP($E22,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0.15188465818886632},null,"Land Improvements",{"$f":"_xlfn.XLOOKUP($L22,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":4.8564796327502355},{"$f":"_xlfn.XLOOKUP($L22,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":4.8598205050772778},{"$f":"_xlfn.XLOOKUP($L22,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":4.8633036445427154},{"$f":"_xlfn.XLOOKUP($L22,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":4.8668919930689345},{"$f":"_xlfn.XLOOKUP($L22,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":4.8706035090885402},null,"Land Improvements",140.59319980928547,135.87035506961692,131.14986014315716,126.43009043966323,121.71165908737852,null,"Land Improvements",8.8724441874653646E-3,8.3805578499457131E-3,7.9549776090834315E-3,7.5343767914319059E-3,7.1245778334252914E-3,null,"Land Improvements",{"$f":"T22*'PTRM Revenue data'!J$7","v":4.0064875575493044},{"$f":"U22*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":3.982238181825696},{"$f":"V22*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":3.8438847115368251},{"$f":"W22*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":3.7055524968822939},{"$f":"X22*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":3.5672595081007157},null,"Land Improvements",{"$f":"M22*'PTRM Revenue data'!J$8","v":4.9948748413983024},{"$f":"N22*'PTRM Revenue data'!K$8","v":4.9983109186387251},{"$f":"O22*'PTRM Revenue data'!L$8","v":5.0018933172073652},{"$f":"P22*'PTRM Revenue data'!M$8","v":5.005583922981744},{"$f":"Q22*'PTRM Revenue data'!N$8","v":5.0094012061563209},null,"Land Improvements",0.98838728384899799,1.0160727368130291,1.1580086056705401,1.3000314260994501,1.4421416980556052]
[null,"Control Centre - SCADA",{"$f":"_xlfn.XLOOKUP(B23,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":35.58950557665581},null,"Control Centre - SCADA",{"$f":"_xlfn.XLOOKUP($E23,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":38.247689875549248},{"$f":"_xlfn.XLOOKUP($E23,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":38.931647824132824},{"$f":"_xlfn.XLOOKUP($E23,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":40.834337222565317},{"$f":"_xlfn.XLOOKUP($E23,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":48.624439981051708},{"$f":"_xlfn.XLOOKUP($E23,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":42.519601549819768},null,"Control Centre - SCADA",{"$f":"_xlfn.XLOOKUP($L23,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":8.4754971562531605},{"$f":"_xlfn.XLOOKUP($L23,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":13.761941139067641},{"$f":"_xlfn.XLOOKUP($L23,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":16.503711064867893},{"$f":"_xlfn.XLOOKUP($L23,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":21.76605902756441},{"$f":"_xlfn.XLOOKUP($L23,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":27.933276655962707},null,"Control Centre - SCADA",35.58950557665581,65.361698295951911,90.53140498101709,114.86203113871451,141.72041209220183,null,"Control Centre - SCADA",2.2459543016070632E-3,4.0315453172935284E-3,5.4912395541767637E-3,6.8449988338912457E-3,8.2958207464013146E-3,null,"Control Centre - SCADA",{"$f":"T23*'PTRM Revenue data'!J$7","v":1.0141949359259539},{"$f":"U23*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":1.91569272377147},{"$f":"V23*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":2.6533942403036344},{"$f":"W23*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":3.3665030595399226},{"$f":"X23*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":4.1536981035228067},null,"Control Centre - SCADA",{"$f":"M23*'PTRM Revenue data'!J$8","v":8.7170235881619256},{"$f":"N23*'PTRM Revenue data'!K$8","v":14.154115483318954},{"$f":"O23*'PTRM Revenue data'!L$8","v":16.974017687979654},{"$f":"P23*'PTRM Revenue data'!M$8","v":22.386326898194813},{"$f":"Q23*'PTRM Revenue data'!N$8","v":28.729291865201198},null,"Control Centre - SCADA",7.7028286522359721,12.238422759547484,14.32062344767602,19.01982383865489,24.575593761678391]
[null,"Other Equipment",{"$f":"_xlfn.XLOOKUP(B24,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":1.3118032931100327},null,"Other Equipment",{"$f":"_xlfn.XLOOKUP($E24,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":6.1984759831375504E-2},{"$f":"_xlfn.XLOOKUP($E24,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":6.29949459471741E-2},{"$f":"_xlfn.XLOOKUP($E24,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":6.3720503755113761E-2},{"$f":"_xlfn.XLOOKUP($E24,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":6.4702809855085169E-2},{"$f":"_xlfn.XLOOKUP($E24,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":6.5549084599579782E-2},null,"Other Equipment",{"$f":"_xlfn.XLOOKUP($L24,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":9.5627028227206326E-2},{"$f":"_xlfn.XLOOKUP($L24,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":9.7176647222990714E-2},{"$f":"_xlfn.XLOOKUP($L24,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":9.8751520871670065E-2},{"$f":"_xlfn.XLOOKUP($L24,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":0.10034453346554791},{"$f":"_xlfn.XLOOKUP($L24,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":0.10196210371192503},null,"Other Equipment",1.3118032931100327,1.2781610247142019,1.2439793234383854,1.2089483063218291,1.1733065827113665,null,"Other Equipment",8.2784242188386017E-5,7.8837671423430259E-5,7.5454351634940986E-5,7.2045128098196444E-5,6.8681292603168856E-5,null,"Other Equipment",{"$f":"T24*'PTRM Revenue data'!J$7","v":3.7382487765602698E-2},{"$f":"U24*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":3.7461752657747753E-2},{"$f":"V24*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":3.6459917666806771E-2},{"$f":"W24*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":3.5433189990719802E-2},{"$f":"X24*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":3.4388563055322896E-2},null,"Other Equipment",{"$f":"M24*'PTRM Revenue data'!J$8","v":9.8352113788082896E-2},{"$f":"N24*'PTRM Revenue data'!K$8","v":9.9945892311027726E-2},{"$f":"O24*'PTRM Revenue data'!L$8","v":0.10156564516927558},{"$f":"P24*'PTRM Revenue data'!M$8","v":0.10320405387864867},{"$f":"Q24*'PTRM Revenue data'!N$8","v":0.10486772006049326},null,"Other Equipment",6.0969626022480197E-2,6.2484139653279973E-2,6.5105727502468805E-2,6.777086388792887E-2,7.0479157005170365E-2]
[null,"Generation Assets",{"$f":"_xlfn.XLOOKUP(B25,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":14.327686737282013},null,"Generation Assets",{"$f":"_xlfn.XLOOKUP($E25,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":3.9185261154183655},{"$f":"_xlfn.XLOOKUP($E25,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":4.9725554406618127},{"$f":"_xlfn.XLOOKUP($E25,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":2.5443926138014499},{"$f":"_xlfn.XLOOKUP($E25,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0.58450946263087689},{"$f":"_xlfn.XLOOKUP($E25,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0.59728077125634171},null,"Generation Assets",{"$f":"_xlfn.XLOOKUP($L25,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":0.71721695709501554},{"$f":"_xlfn.XLOOKUP($L25,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":0.84783449427562774},{"$f":"_xlfn.XLOOKUP($L25,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":1.0135863422976881},{"$f":"_xlfn.XLOOKUP($L25,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":1.0983994294244031},{"$f":"_xlfn.XLOOKUP($L25,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":1.1178830781787656},null,"Generation Assets",14.327686737282013,17.528995895605362,21.65371684199155,23.18452311349531,22.670633146701782,null,"Generation Assets",9.041802952380536E-4,1.0811980588356601E-3,1.3134198728344058E-3,1.3816404960186228E-3,1.3270601321008337E-3,null,"Generation Assets",{"$f":"T25*'PTRM Revenue data'!J$7","v":0.40829640920935467},{"$f":"U25*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":0.51375913979748755},{"$f":"V25*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":0.63465100935695962},{"$f":"W25*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":0.67951756748317516},{"$f":"X25*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":0.66445591370318924},null,"Generation Assets",{"$f":"M25*'PTRM Revenue data'!J$8","v":0.73765550475281461},{"$f":"N25*'PTRM Revenue data'!K$8","v":0.87199525281006762},{"$f":"O25*'PTRM Revenue data'!L$8","v":1.0424705349501509},{"$f":"P25*'PTRM Revenue data'!M$8","v":1.129700542516485},{"$f":"Q25*'PTRM Revenue data'!N$8","v":1.1497394172449054},null,"Generation Assets",0.32935909554345993,0.35823611301258007,0.40781952559319123,0.45018297503330984,0.48528350354171612]
[null,"Motor Vehicles",{"$f":"_xlfn.XLOOKUP(B26,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":169.89434388384333},null,"Motor Vehicles",{"$f":"_xlfn.XLOOKUP($E26,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":43.738741912608916},{"$f":"_xlfn.XLOOKUP($E26,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":47.077484741324724},{"$f":"_xlfn.XLOOKUP($E26,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":36.1246501297354},{"$f":"_xlfn.XLOOKUP($E26,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":30.575743204657357},{"$f":"_xlfn.XLOOKUP($E26,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":44.055732769599551},null,"Motor Vehicles",{"$f":"_xlfn.XLOOKUP($L26,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":26.747585726930261},{"$f":"_xlfn.XLOOKUP($L26,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":28.746986589701443},{"$f":"_xlfn.XLOOKUP($L26,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":31.56547696515074},{"$f":"_xlfn.XLOOKUP($L26,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":33.915692089442231},{"$f":"_xlfn.XLOOKUP($L26,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":34.497660256942147},null,"Motor Vehicles",169.89434388384333,186.88550006952198,205.21599822114527,209.77517138572992,206.43522250094503,null,"Motor Vehicles",1.072155755698145E-2,1.152719990940021E-2,1.2447505998809045E-2,1.250117892988121E-2,1.20840010011906E-2,null,"Motor Vehicles",{"$f":"T26*'PTRM Revenue data'!J$7","v":4.8414829151905092},{"$f":"U26*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":5.4774463025809883},{"$f":"V26*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":6.0146967542625029},{"$f":"W26*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":6.148322028475274},{"$f":"X26*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":6.0504311238145654},null,"Motor Vehicles",{"$f":"M26*'PTRM Revenue data'!J$8","v":27.509812275261169},{"$f":"N26*'PTRM Revenue data'!K$8","v":29.566190109109989},{"$f":"O26*'PTRM Revenue data'!L$8","v":32.464999067788263},{"$f":"P26*'PTRM Revenue data'!M$8","v":34.882188325009444},{"$f":"Q26*'PTRM Revenue data'!N$8","v":35.480740852386944},null,"Motor Vehicles",22.668329360070658,24.088743806529003,26.450302313525761,28.73386629653417,29.430309728572379]
[null,"Plant & Equipment",{"$f":"_xlfn.XLOOKUP(B27,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":43.512512180758783},null,"Plant & Equipment",{"$f":"_xlfn.XLOOKUP($E27,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":6.7771283513268443},{"$f":"_xlfn.XLOOKUP($E27,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":6.3729813957536301},{"$f":"_xlfn.XLOOKUP($E27,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":6.5187172060178522},{"$f":"_xlfn.XLOOKUP($E27,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":6.2661946015743633},{"$f":"_xlfn.XLOOKUP($E27,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":6.1149238878336147},null,"Plant & Equipment",{"$f":"_xlfn.XLOOKUP($L27,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":9.3126418751301365},{"$f":"_xlfn.XLOOKUP($L27,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":8.300903533958234},{"$f":"_xlfn.XLOOKUP($L27,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":7.3530204710658129},{"$f":"_xlfn.XLOOKUP($L27,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":7.375119749207828},{"$f":"_xlfn.XLOOKUP($L27,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":7.2169415344353087},null,"Plant & Equipment",43.512512180758783,40.976998656955487,39.04907651875088,38.214773253702923,37.105848106069459,null,"Plant & Equipment",2.7459531208044365E-3,2.5274837000742924E-3,2.3685464019784276E-3,2.2773415702802132E-3,2.1720474841046907E-3,null,"Plant & Equipment",{"$f":"T27*'PTRM Revenue data'!J$7","v":1.2399770322206498},{"$f":"U27*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":1.2009990593219437},{"$f":"V27*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":1.1444933915004998},{"$f":"W27*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":1.12004071147627},{"$f":"X27*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":1.0875391105094512},null,"Plant & Equipment",{"$f":"M27*'PTRM Revenue data'!J$8","v":9.5780244388048654},{"$f":"N27*'PTRM Revenue data'!K$8","v":8.5374545675098883},{"$f":"O27*'PTRM Revenue data'!L$8","v":7.562559659786837},{"$f":"P27*'PTRM Revenue data'!M$8","v":7.5852887015520354},{"$f":"Q27*'PTRM Revenue data'!N$8","v":7.4226028786574938},null,"Plant & Equipment",8.3380474065842165,7.3364555081879441,6.4180662682863368,6.4652479900757651,6.3350637681480428]
[null,"Buildings",{"$f":"_xlfn.XLOOKUP(B28,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":357.71016615100149},null,"Buildings",{"$f":"_xlfn.XLOOKUP($E28,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":0},{"$f":"_xlfn.XLOOKUP($E28,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":0},{"$f":"_xlfn.XLOOKUP($E28,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":0},{"$f":"_xlfn.XLOOKUP($E28,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0},{"$f":"_xlfn.XLOOKUP($E28,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0},null,"Buildings",{"$f":"_xlfn.XLOOKUP($L28,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":12.549767244439895},{"$f":"_xlfn.XLOOKUP($L28,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":12.549767244439895},{"$f":"_xlfn.XLOOKUP($L28,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":12.549767244439895},{"$f":"_xlfn.XLOOKUP($L28,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":12.549767244439895},{"$f":"_xlfn.XLOOKUP($L28,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":12.549767244439895},null,"Buildings",357.71016615100149,345.16039890656157,332.61063166212165,320.06086441768173,307.51109717324181,null,"Buildings",2.2574089563143381E-2,2.1289682278850718E-2,2.0174707960245789E-2,1.9073459018563669E-2,1.8000631680485935E-2,null,"Buildings",{"$f":"T28*'PTRM Revenue data'!J$7","v":10.193674600456948},{"$f":"U28*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":10.116341557182427},{"$f":"V28*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":9.7485191409664136},{"$f":"W28*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":9.3806967247504005},{"$f":"X28*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":9.0128743085343874},null,"Buildings",{"$f":"M28*'PTRM Revenue data'!J$8","v":12.907398242121104},{"$f":"N28*'PTRM Revenue data'!K$8","v":12.907398242121104},{"$f":"O28*'PTRM Revenue data'!L$8","v":12.907398242121104},{"$f":"P28*'PTRM Revenue data'!M$8","v":12.907398242121104},{"$f":"Q28*'PTRM Revenue data'!N$8","v":12.907398242121104},null,"Buildings",2.7137236416641564,2.7910566849386775,3.1588791011546906,3.5267015173707037,3.8945239335867168]
[null,"Office Equipment & Furniture",{"$f":"_xlfn.XLOOKUP(B29,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":-12.977338098701285},null,"Office Equipment & Furniture",{"$f":"_xlfn.XLOOKUP($E29,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":1.8928727389587408},{"$f":"_xlfn.XLOOKUP($E29,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":1.0669333926397031},{"$f":"_xlfn.XLOOKUP($E29,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":1.8475316643473674},{"$f":"_xlfn.XLOOKUP($E29,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":2.08530456284858},{"$f":"_xlfn.XLOOKUP($E29,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":2.1175393734374213},null,"Office Equipment & Furniture",{"$f":"_xlfn.XLOOKUP($L29,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":-6.4886690493506425},{"$f":"_xlfn.XLOOKUP($L29,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":-6.2182586580708223},{"$f":"_xlfn.XLOOKUP($L29,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":0.4228294473712062},{"$f":"_xlfn.XLOOKUP($L29,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":0.68676254227797295},{"$f":"_xlfn.XLOOKUP($L29,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":0.98466319411348435},null,"Office Equipment & Furniture",-12.977338098701285,-4.5957963103919024,2.6893957403186231,4.114097957294784,5.5126399778653914,null,"Office Equipment & Furniture",-8.1896356394749745E-4,-2.8347123127831679E-4,1.6312699741232061E-4,2.4517236410514267E-4,3.2269079958689587E-4,null,"Office Equipment & Furniture",{"$f":"T29*'PTRM Revenue data'!J$7","v":-0.36981549387229568},{"$f":"U29*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":-0.13469866575206185},{"$f":"V29*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":7.8823775779850849E-2},{"$f":"W29*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":0.12058051928189888},{"$f":"X29*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":0.16157053090253778},null,{"$f":"B29","v":"Office Equipment & Furniture"},{"$f":"M29*'PTRM Revenue data'!J$8","v":-6.67357679628679},{"$f":"N29*'PTRM Revenue data'!K$8","v":-6.3954605140423695},{"$f":"O29*'PTRM Revenue data'!L$8","v":0.4348788275841623},{"$f":"P29*'PTRM Revenue data'!M$8","v":0.70633322979600399},{"$f":"Q29*'PTRM Revenue data'!N$8","v":1.0127231631656424},null,{"$f":"B29","v":"Office Equipment & Furniture"},{"$f":"AO29-AH29","v":-6.3037613024144941},{"$f":"AP29-AI29","v":-6.2607618482903078},{"$f":"AQ29-AJ29","v":0.35605505180431146},{"$f":"AR29-AK29","v":0.58575271051410516},{"$f":"AS29-AL29","v":0.85115263226310456}]
[null,"Initial Leases (10 yr life)",{"$f":"_xlfn.XLOOKUP(B30,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":53.6651388632622},null,"Initial Leases (10 yr life)",{"$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$60)","v":0},{"$f":"_xlfn.XLOOKUP($E30,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0},null,"Initial Leases (10 yr life)",{"$f":"_xlfn.XLOOKUP($L30,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":12.384740329877598},{"$f":"_xlfn.XLOOKUP($L30,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":12.384740329877598},{"$f":"_xlfn.XLOOKUP($L30,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":12.384740329877598},{"$f":"_xlfn.XLOOKUP($L30,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":12.384740329877598},{"$f":"_xlfn.XLOOKUP($L30,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":4.1261775437518109},null,"Initial Leases (10 yr life)",53.6651388632622,41.280398533384599,28.895658203507001,16.510917873629403,4.1261775437518047,null,"Initial Leases (10 yr life)",3.3866570362062823E-3,2.5461975704750704E-3,1.7526844005606782E-3,9.8393883924080008E-4,2.4153210370656935E-4,null,"Initial Leases (10 yr life)",{"$f":"T30*'PTRM Revenue data'!J$7","v":1.5292966617267034},{"$f":"U30*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":1.2098914374397323},{"$f":"V30*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":0.84690581200020776},{"$f":"W30*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":0.48392018656068353},{"$f":"X30*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":0.12093456112115929},null,"Initial Leases (10 yr life)",{"$f":"M30*'PTRM Revenue data'!J$8","v":12.73766855188579},{"$f":"N30*'PTRM Revenue data'!K$8","v":12.73766855188579},{"$f":"O30*'PTRM Revenue data'!L$8","v":12.73766855188579},{"$f":"P30*'PTRM Revenue data'!M$8","v":12.73766855188579},{"$f":"Q30*'PTRM Revenue data'!N$8","v":4.2437613174457445},null,"Initial Leases (10 yr life)",11.208371890159086,11.527777114446057,11.890762739885583,12.253748365325107,4.1228267563245851]
[null,"Lease Extensions (5yr Life)",{"$f":"_xlfn.XLOOKUP(B31,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":0},null,"Lease Extensions (5yr Life)",{"$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$60)","v":14.905727096559449},{"$f":"_xlfn.XLOOKUP($E31,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":2.5736123187707891},null,"Lease Extensions (5yr Life)",{"$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$765)","v":2.9811454193118898},null,"Lease Extensions (5yr Life)",{"$f":"_xlfn.XLOOKUP(S31,$B$7:$B$37,C$7:C$37)","v":0},0,0,0,14.905727096559449,null,"Lease Extensions (5yr Life)",{"$f":"T31/T$40","v":0},0,0,0,8.7252949848456052E-4,null,"Lease Extensions (5yr Life)",{"$f":"T31*'PTRM Revenue data'!J$7","v":0},{"$f":"U31*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":0},{"$f":"V31*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":0},{"$f":"W31*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":0},{"$f":"X31*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":0.43687348532635484},null,"Lease Extensions (5yr Life)",{"$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$8","v":3.0660991869615351},null,"Lease Extensions (5yr Life)",0,0,0,0,2.6292257016351801]
[null,"Land & Easements - combined",{"$f":"_xlfn.XLOOKUP(B32,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":35.331225011133654},null,"Land & Easements - combined",{"$f":"_xlfn.XLOOKUP($E32,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":0},{"$f":"_xlfn.XLOOKUP($E32,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":0},{"$f":"_xlfn.XLOOKUP($E32,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":0},{"$f":"_xlfn.XLOOKUP($E32,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0},{"$f":"_xlfn.XLOOKUP($E32,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0},null,"Land & Easements - combined",{"$f":"_xlfn.XLOOKUP($L32,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":0},{"$f":"_xlfn.XLOOKUP($L32,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":0},{"$f":"_xlfn.XLOOKUP($L32,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":0},{"$f":"_xlfn.XLOOKUP($L32,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":0},{"$f":"_xlfn.XLOOKUP($L32,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":0},null,"Land & Easements - combined",35.331225011133654,35.331225011133654,35.331225011133654,35.331225011133654,35.331225011133654,null,"Land & Easements - combined",2.229654936449923E-3,2.1792492921913821E-3,2.1430377703664004E-3,2.1055016318586202E-3,2.0681672111738342E-3,null,"Land & Easements - combined",{"$f":"T32*'PTRM Revenue data'!J$7","v":1.0068347088770992},{"$f":"U32*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":1.035526500081061},{"$f":"V32*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":1.035526500081061},{"$f":"W32*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":1.035526500081061},{"$f":"X32*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":1.035526500081061},null,"Land & Easements - combined",{"$f":"M32*'PTRM Revenue data'!J$8","v":0},{"$f":"N32*'PTRM Revenue data'!K$8","v":0},{"$f":"O32*'PTRM Revenue data'!L$8","v":0},{"$f":"P32*'PTRM Revenue data'!M$8","v":0},{"$f":"Q32*'PTRM Revenue data'!N$8","v":0},null,"Land & Easements - combined",-1.0068347088770992,-1.035526500081061,-1.035526500081061,-1.035526500081061,-1.035526500081061]
[null,"Communications",{"$f":"_xlfn.XLOOKUP(B33,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":168.22778192383433},null,"Communications",{"$f":"_xlfn.XLOOKUP($E33,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":0},{"$f":"_xlfn.XLOOKUP($E33,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":0},{"$f":"_xlfn.XLOOKUP($E33,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":0},{"$f":"_xlfn.XLOOKUP($E33,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":0},{"$f":"_xlfn.XLOOKUP($E33,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":0},null,"Communications",{"$f":"_xlfn.XLOOKUP($L33,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":8.5332975068036507},{"$f":"_xlfn.XLOOKUP($L33,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":8.5332975068036507},{"$f":"_xlfn.XLOOKUP($L33,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":8.5332975068036507},{"$f":"_xlfn.XLOOKUP($L33,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":8.5332975068036507},{"$f":"_xlfn.XLOOKUP($L33,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":8.5332975068036507},null,"Communications",168.22778192383433,159.69448441703068,151.16118691022703,142.62788940342338,134.09459189661973,null,"Communications",1.061638548610469E-2,9.8500431848319685E-3,9.1687772744916043E-3,8.4996558651115692E-3,7.8494317156830133E-3,null,"Communications",{"$f":"T33*'PTRM Revenue data'!J$7","v":4.7939908617646072},{"$f":"U33*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":4.6805020340649444},{"$f":"V33*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":4.4303987416207606},{"$f":"W33*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":4.180295449176576},{"$f":"X33*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":3.9301921567323923},null,"Communications",{"$f":"M33*'PTRM Revenue data'!J$8","v":8.7764710765940244},{"$f":"N33*'PTRM Revenue data'!K$8","v":8.7764710765940244},{"$f":"O33*'PTRM Revenue data'!L$8","v":8.7764710765940244},{"$f":"P33*'PTRM Revenue data'!M$8","v":8.7764710765940244},{"$f":"Q33*'PTRM Revenue data'!N$8","v":8.7764710765940244},null,"Communications",3.9824802148294172,4.09596904252908,4.3460723349732637,4.5961756274174483,4.8462789198616321]
[null,"In-house software",{"$f":"_xlfn.XLOOKUP(B34,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":153.32062489784022},null,"In-house software",{"$f":"_xlfn.XLOOKUP($E34,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":65.695123965156583},{"$f":"_xlfn.XLOOKUP($E34,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":51.496456881442569},{"$f":"_xlfn.XLOOKUP($E34,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":41.029917040816827},{"$f":"_xlfn.XLOOKUP($E34,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":32.418315691914074},{"$f":"_xlfn.XLOOKUP($E34,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":40.227500932170607},null,"In-house software",{"$f":"_xlfn.XLOOKUP($L34,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":45.694640670163281},{"$f":"_xlfn.XLOOKUP($L34,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":104.20900388666554},{"$f":"_xlfn.XLOOKUP($L34,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":82.960007073383736},{"$f":"_xlfn.XLOOKUP($L34,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":65.622919469845272},{"$f":"_xlfn.XLOOKUP($L34,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":45.473867377112462},null,"In-house software",153.32062489784022,173.32110819283355,120.60856118761056,78.678471155043667,45.47386737711247,null,"In-house software",9.6756364393063427E-3,1.0690540795911653E-2,7.3155884624194964E-3,4.6887038124741902E-3,2.6618822711348112E-3,null,"In-house software",{"$f":"T34*'PTRM Revenue data'!J$7","v":4.3691812747853191},{"$f":"U34*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":5.0798861488821325},{"$f":"V34*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":3.5349286985396677},{"$f":"W34*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":2.3059953862691405},{"$f":"X34*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":1.3327982461783505},null,"In-house software",{"$f":"M34*'PTRM Revenue data'!J$8","v":46.996801866722123},{"$f":"N34*'PTRM Revenue data'!K$8","v":107.17865019973678},{"$f":"O34*'PTRM Revenue data'!L$8","v":85.324120249302524},{"$f":"P34*'PTRM Revenue data'!M$8","v":67.492977272801909},{"$f":"Q34*'PTRM Revenue data'!N$8","v":46.769737192204438},null,"In-house software",42.627620591936804,102.09876405085464,81.789191550762851,65.186981886532763,45.436938946026089]
[null,"IT Systems",{"$f":"_xlfn.XLOOKUP(B35,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":8.3886256042433924},null,"IT Systems",{"$f":"_xlfn.XLOOKUP($E35,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":2.5753794206443961},{"$f":"_xlfn.XLOOKUP($E35,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":2.1216952678290153},{"$f":"_xlfn.XLOOKUP($E35,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":2.0221223357735787},{"$f":"_xlfn.XLOOKUP($E35,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":1.7055253529226597},{"$f":"_xlfn.XLOOKUP($E35,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":2.0793344437727384},null,"IT Systems",{"$f":"_xlfn.XLOOKUP($L35,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":3.3722341841122256},{"$f":"_xlfn.XLOOKUP($L35,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":3.2220641255078295},{"$f":"_xlfn.XLOOKUP($L35,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":2.6212870909717214},{"$f":"_xlfn.XLOOKUP($L35,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":1.9713704303245747},{"$f":"_xlfn.XLOOKUP($L35,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":1.68494447543393},null,"IT Systems",8.3886256042433924,7.5917708407755624,6.4914019830967487,5.8922372278986064,5.6263921504966916,null,"IT Systems",5.2938273390287294E-4,4.6826457973154974E-4,3.9374008764269904E-4,3.5113741724860053E-4,3.2934945672549515E-4,null,"IT Systems",{"$f":"T35*'PTRM Revenue data'!J$7","v":0.23905085134936213},{"$f":"U35*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":0.22250799075572514},{"$f":"V35*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":0.19025716696936426},{"$f":"W35*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":0.17269618566382672},{"$f":"X35*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":0.16490450500517326},null,"IT Systems",{"$f":"M35*'PTRM Revenue data'!J$8","v":3.4683328170341272},{"$f":"N35*'PTRM Revenue data'!K$8","v":3.3138833589130323},{"$f":"O35*'PTRM Revenue data'!L$8","v":2.6959859677949884},{"$f":"P35*'PTRM Revenue data'!M$8","v":2.0275486175422355},{"$f":"Q35*'PTRM Revenue data'!N$8","v":1.7329603758127876},null,"IT Systems",3.2292819656847649,3.0913753681573071,2.505728800825624,1.8548524318784088,1.5680558708076144]
[null,"ICT Legacy Assets",{"$f":"_xlfn.XLOOKUP(B36,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":79.994650092019768},null,"ICT Legacy Assets",{"$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$60)","v":0},null,"ICT Legacy Assets",{"$f":"_xlfn.XLOOKUP($L36,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":0},{"$f":"_xlfn.XLOOKUP($L36,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":0},{"$f":"_xlfn.XLOOKUP($L36,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":0},{"$f":"_xlfn.XLOOKUP($L36,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":0},{"$f":"_xlfn.XLOOKUP($L36,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":0},null,"ICT Legacy Assets",79.994650092019768,79.994650092019768,79.994650092019768,79.994650092019768,79.994650092019768,null,"ICT Legacy Assets",5.0482389560806574E-3,4.9341137913332085E-3,4.852126030739679E-3,4.76713915964225E-3,4.6826090048534882E-3,null,"ICT Legacy Assets",{"$f":"T36*'PTRM Revenue data'!J$7","v":2.2796093317382504},{"$f":"U36*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":2.3445714098193511},{"$f":"V36*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":2.3445714098193511},{"$f":"W36*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":2.3445714098193511},{"$f":"X36*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":2.3445714098193511},null,"ICT Legacy Assets",{"$f":"M36*'PTRM Revenue data'!J$8","v":0},{"$f":"N36*'PTRM Revenue data'!K$8","v":0},{"$f":"O36*'PTRM Revenue data'!L$8","v":0},{"$f":"P36*'PTRM Revenue data'!M$8","v":0},{"$f":"Q36*'PTRM Revenue data'!N$8","v":0},null,"ICT Legacy Assets",-2.2796093317382504,-2.3445714098193511,-2.3445714098193511,-2.3445714098193511,-2.3445714098193511]
[null,"Buildings - capital works",{"$f":"_xlfn.XLOOKUP(B37,'PTRM Input'!$G$6:$G$58,'PTRM Input'!$J$6:$J$58)","v":199.89880052056571},null,"Buildings - capital works",{"$f":"_xlfn.XLOOKUP($E37,Assets!$C$11:$C$60,Assets!G$11:G$60)","v":30.742864139640233},{"$f":"_xlfn.XLOOKUP($E37,Assets!$C$11:$C$60,Assets!H$11:H$60)","v":17.328469928734489},{"$f":"_xlfn.XLOOKUP($E37,Assets!$C$11:$C$60,Assets!I$11:I$60)","v":30.00646254853827},{"$f":"_xlfn.XLOOKUP($E37,Assets!$C$11:$C$60,Assets!J$11:J$60)","v":25.912679098625723},{"$f":"_xlfn.XLOOKUP($E37,Assets!$C$11:$C$60,Assets!K$11:K$60)","v":34.391760168587084},null,"Buildings - capital works",{"$f":"_xlfn.XLOOKUP($L37,Assets!$C$128:$C$765,Assets!G$128:G$765)","v":5.1973831634018319},{"$f":"_xlfn.XLOOKUP($L37,Assets!$C$128:$C$765,Assets!H$128:H$765)","v":35.940247303042064},{"$f":"_xlfn.XLOOKUP($L37,Assets!$C$128:$C$765,Assets!I$128:I$765)","v":22.52585309213632},{"$f":"_xlfn.XLOOKUP($L37,Assets!$C$128:$C$765,Assets!J$128:J$765)","v":35.203845711940104},{"$f":"_xlfn.XLOOKUP($L37,Assets!$C$128:$C$765,Assets!K$128:K$765)","v":31.110062262027554},null,"Buildings - capital works",199.89880052056571,225.44428149680411,206.83250412249652,214.31311357889848,205.02194696558411,null,"Buildings - capital works",1.2615055018065355E-2,1.3905526647482101E-2,1.2545556185337372E-2,1.2771609538782702E-2,1.2001272759481841E-2,null,"Buildings - capital works",{"$f":"T37*'PTRM Revenue data'!J$7","v":5.6965205866363826},{"$f":"U37*'PTRM Revenue data'!K$7*'PTRM Revenue data'!J$8","v":6.6075695849240619},{"$f":"V37*'PTRM Revenue data'!L$7*'PTRM Revenue data'!K$8","v":6.0620750916357231},{"$f":"W37*'PTRM Revenue data'!M$7*'PTRM Revenue data'!L$8","v":6.2813250419677642},{"$f":"X37*'PTRM Revenue data'!N$7*'PTRM Revenue data'!M$8","v":6.0090092860967594},null,"Buildings - capital works",{"$f":"M37*'PTRM Revenue data'!J$8","v":5.345493107582862},{"$f":"N37*'PTRM Revenue data'!K$8","v":36.964437333784737},{"$f":"O37*'PTRM Revenue data'!L$8","v":23.167772831207991},{"$f":"P37*'PTRM Revenue data'!M$8","v":36.20705049008086},{"$f":"Q37*'PTRM Revenue data'!N$8","v":31.996606401690599},null,"Buildings - capital works",-0.35102747905352061,30.356867748860676,17.105697739572268,29.925725448113095,25.987597115593839]
[]
[]
[null,"Total",{"$f":"SUM(C7:C37)","v":15846.050630322356},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(T7:T37)","v":15846.050630322356},{"$f":"SUM(U7:U37)","v":16212.566931984969},{"$f":"SUM(V7:V37)","v":16486.515310037204},{"$f":"SUM(W7:W37)","v":16780.431074729306},{"$f":"SUM(X7:X37)","v":17083.350330789082},null,"Total",{"$f":"SUM(AA7:AA37)","v":0.99999999999999933},{"$f":"SUM(AB7:AB37)","v":1.0000000000000002},1.0000000000000002,1,0.99999999999999967]

{"sheet":"BBM Costs","index":6,"n_rows":37,"n_cols":31,"rows_kept":37,"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$11)","v":898.9477545716735},{"$f":"_xlfn.XLOOKUP($B7,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!D$7:D$11)","v":961.59231362528305},{"$f":"_xlfn.XLOOKUP($B7,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!E$7:E$11)","v":1028.866292213389},{"$f":"_xlfn.XLOOKUP($B7,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!F$7:F$11)","v":1132.2813403789883},{"$f":"_xlfn.XLOOKUP($B7,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!G$7:G$11)","v":1225.5225934472908},null,{"$f":"'Opex costs'!B7","v":"Preventative Maintenance"},{"$f":"_xlfn.XLOOKUP($I7,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":91.219035781729161},{"$f":"_xlfn.XLOOKUP($I7,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":92.693180116124481},{"$f":"_xlfn.XLOOKUP($I7,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":94.51747308535019},{"$f":"_xlfn.XLOOKUP($I7,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":97.894516372334834},{"$f":"_xlfn.XLOOKUP($I7,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":100.3445510483395},null,{"$f":"'PTRM Data'!B7","v":"Overhead Sub-Transmission Lines"},{"$f":"_xlfn.XLOOKUP($P7,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":12.133678836339442},{"$f":"_xlfn.XLOOKUP($P7,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":12.105694095490485},{"$f":"_xlfn.XLOOKUP($P7,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":13.363615948008928},{"$f":"_xlfn.XLOOKUP($P7,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":14.569413865235589},{"$f":"_xlfn.XLOOKUP($P7,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":15.745999091737225},null,{"$f":"'PTRM Data'!B7","v":"Overhead Sub-Transmission Lines"},{"$f":"_xlfn.XLOOKUP($W7,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":90.96356904588292},{"$f":"_xlfn.XLOOKUP($W7,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":94.159068065896662},{"$f":"_xlfn.XLOOKUP($W7,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":98.071356517336966},{"$f":"_xlfn.XLOOKUP($W7,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":105.5523475603098},{"$f":"_xlfn.XLOOKUP($W7,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":111.29673242923457},null,{"$f":"'PTRM Data'!B7","v":"Overhead Sub-Transmission Lines"},{"$f":"_xlfn.XLOOKUP(AD7,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":1596.4297338793881}]
[null,"Return of Capital (regulatory depreciation)",{"$f":"_xlfn.XLOOKUP($B8,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!C$7:C$11)","v":183.42301178783779},{"$f":"_xlfn.XLOOKUP($B8,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!D$7:D$11)","v":212.14549365405875},{"$f":"_xlfn.XLOOKUP($B8,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!E$7:E$11)","v":245.06194636738149},{"$f":"_xlfn.XLOOKUP($B8,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!F$7:F$11)","v":282.26003100919456},{"$f":"_xlfn.XLOOKUP($B8,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!G$7:G$11)","v":303.63231421999893},null,{"$f":"'Opex costs'!B8","v":"Corrective Maintenance"},{"$f":"_xlfn.XLOOKUP($I8,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":49.284089092300775},{"$f":"_xlfn.XLOOKUP($I8,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":50.080544131412267},{"$f":"_xlfn.XLOOKUP($I8,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":51.066178505370267},{"$f":"_xlfn.XLOOKUP($I8,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":52.890737390453815},{"$f":"_xlfn.XLOOKUP($I8,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":54.214449335188334},null,{"$f":"'PTRM Data'!B8","v":"Underground Sub-Transmission Cables"},{"$f":"_xlfn.XLOOKUP($P8,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":0.84278889086943942},{"$f":"_xlfn.XLOOKUP($P8,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":0.84340196506770471},{"$f":"_xlfn.XLOOKUP($P8,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":0.89604762866676491},{"$f":"_xlfn.XLOOKUP($P8,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":0.95128256154834334},{"$f":"_xlfn.XLOOKUP($P8,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":1.0061157684089808},null,{"$f":"'PTRM Data'!B8","v":"Underground Sub-Transmission Cables"},{"$f":"_xlfn.XLOOKUP($W8,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":3.5158407822734103},{"$f":"_xlfn.XLOOKUP($W8,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":3.7529748313822764},{"$f":"_xlfn.XLOOKUP($W8,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":4.0241286376989569},{"$f":"_xlfn.XLOOKUP($W8,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":4.4328659180320376},{"$f":"_xlfn.XLOOKUP($W8,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":4.7955495010146052},null,{"$f":"'PTRM Data'!B8","v":"Underground Sub-Transmission Cables"},{"$f":"_xlfn.XLOOKUP(AD8,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":61.703743853496917}]
[null,"Operating Expenditure",{"$f":"_xlfn.XLOOKUP($B9,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!C$7:C$11)","v":523.33371110774681},{"$f":"_xlfn.XLOOKUP($B9,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!D$7:D$11)","v":536.66636472260802},{"$f":"_xlfn.XLOOKUP($B9,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!E$7:E$11)","v":551.86028860603869},{"$f":"_xlfn.XLOOKUP($B9,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!F$7:F$11)","v":579.19945678621707},{"$f":"_xlfn.XLOOKUP($B9,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!G$7:G$11)","v":599.458083669909},null,{"$f":"'Opex costs'!B9","v":"Forced Maintenance"},{"$f":"_xlfn.XLOOKUP($I9,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":95.428872771723547},{"$f":"_xlfn.XLOOKUP($I9,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":96.971050135566557},{"$f":"_xlfn.XLOOKUP($I9,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":98.879535795019876},{"$f":"_xlfn.XLOOKUP($I9,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":102.41243253544793},{"$f":"_xlfn.XLOOKUP($I9,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":104.97553841986236},null,{"$f":"'PTRM Data'!B9","v":"Overhead Distribution Lines"},{"$f":"_xlfn.XLOOKUP($P9,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":11.568204398026126},{"$f":"_xlfn.XLOOKUP($P9,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":8.3619060667174097},{"$f":"_xlfn.XLOOKUP($P9,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":10.229981114659523},{"$f":"_xlfn.XLOOKUP($P9,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":12.30465625031627},{"$f":"_xlfn.XLOOKUP($P9,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":14.549486229557914},null,{"$f":"'PTRM Data'!B9","v":"Overhead Distribution Lines"},{"$f":"_xlfn.XLOOKUP($W9,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":347.5438007692548},{"$f":"_xlfn.XLOOKUP($W9,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":377.90991362891555},{"$f":"_xlfn.XLOOKUP($W9,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":412.79367418607154},{"$f":"_xlfn.XLOOKUP($W9,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":463.30953531133304},{"$f":"_xlfn.XLOOKUP($W9,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":507.55707137861214},null,{"$f":"'PTRM Data'!B9","v":"Overhead Distribution Lines"},{"$f":"_xlfn.XLOOKUP(AD9,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":6099.4666677341038}]
[null,"Revenue Adjustments",{"$f":"_xlfn.XLOOKUP($B10,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!C$7:C$11)","v":-112.94067450726246},{"$f":"_xlfn.XLOOKUP($B10,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!D$7:D$11)","v":-117.80250457979898},{"$f":"_xlfn.XLOOKUP($B10,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!E$7:E$11)","v":-122.51090688593074},{"$f":"_xlfn.XLOOKUP($B10,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!F$7:F$11)","v":-130.46845216327523},{"$f":"_xlfn.XLOOKUP($B10,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!G$7:G$11)","v":-136.66811457207993},null,{"$f":"'Opex costs'!B10","v":"Vegetation Management"},{"$f":"_xlfn.XLOOKUP($I10,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":58.674608596594013},{"$f":"_xlfn.XLOOKUP($I10,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":59.62281903418841},{"$f":"_xlfn.XLOOKUP($I10,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":60.796254765201425},{"$f":"_xlfn.XLOOKUP($I10,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":62.968462477983103},{"$f":"_xlfn.XLOOKUP($I10,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":64.54439259422152},null,{"$f":"'PTRM Data'!B10","v":"Underground Distribution Cables"},{"$f":"_xlfn.XLOOKUP($P10,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":-3.1151029928742879},{"$f":"_xlfn.XLOOKUP($P10,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":-3.4383377069673919},{"$f":"_xlfn.XLOOKUP($P10,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":-2.8458575063903133},{"$f":"_xlfn.XLOOKUP($P10,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":-2.2495239248666756},{"$f":"_xlfn.XLOOKUP($P10,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":-1.662766450325492},null,{"$f":"'PTRM Data'!B10","v":"Underground Distribution Cables"},{"$f":"_xlfn.XLOOKUP($W10,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":64.127209114444142},{"$f":"_xlfn.XLOOKUP($W10,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":66.725326976145297},{"$f":"_xlfn.XLOOKUP($W10,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":69.791292521498178},{"$f":"_xlfn.XLOOKUP($W10,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":75.149483699970617},{"$f":"_xlfn.XLOOKUP($W10,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":79.151649533164786},null,{"$f":"'PTRM Data'!B10","v":"Underground Distribution Cables"},{"$f":"_xlfn.XLOOKUP(AD10,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":1125.4459829886532}]
[null,"Net Tax Allowance",{"$f":"_xlfn.XLOOKUP($B11,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!C$7:C$11)","v":3.9503122998273379},{"$f":"_xlfn.XLOOKUP($B11,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!D$7:D$11)","v":7.2652877761684218},{"$f":"_xlfn.XLOOKUP($B11,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!E$7:E$11)","v":9.6100190369083887},{"$f":"_xlfn.XLOOKUP($B11,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!F$7:F$11)","v":14.580735153984556},{"$f":"_xlfn.XLOOKUP($B11,'PTRM Revenue data'!$B$7:$B$11,'PTRM Revenue data'!G$7:G$11)","v":12.283927217155959},null,{"$f":"'Opex costs'!B11","v":"Other Network Maintenance"},{"$f":"_xlfn.XLOOKUP($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$37,'PTRM Data'!AV$7:AV$37)","v":1.0468121533360093},{"$f":"_xlfn.XLOOKUP($P11,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":1.0780594776686758},{"$f":"_xlfn.XLOOKUP($P11,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":1.1395087605377556},{"$f":"_xlfn.XLOOKUP($P11,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":1.2171362693183907},{"$f":"_xlfn.XLOOKUP($P11,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":1.3113771358029775},null,{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP($W11,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":1.0276382296343327},{"$f":"_xlfn.XLOOKUP($W11,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":2.0930810782109703},{"$f":"_xlfn.XLOOKUP($W11,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":3.2906972696211159},{"$f":"_xlfn.XLOOKUP($W11,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":4.7515802292192477},{"$f":"_xlfn.XLOOKUP($W11,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":6.2177262681996295},null,{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP(AD11,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":18.035266675078599}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B12","v":"Network Operating Costs"},{"$f":"_xlfn.XLOOKUP($I12,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":73.209754732705889},{"$f":"_xlfn.XLOOKUP($I12,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":74.392860257082702},{"$f":"_xlfn.XLOOKUP($I12,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":75.856984929011801},{"$f":"_xlfn.XLOOKUP($I12,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":78.567302009686273},{"$f":"_xlfn.XLOOKUP($I12,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":80.533628842455244},null,{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP($P12,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":15.748937568388065},{"$f":"_xlfn.XLOOKUP($P12,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":15.686819864887092},{"$f":"_xlfn.XLOOKUP($P12,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":17.062574382854081},{"$f":"_xlfn.XLOOKUP($P12,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":18.448758652608312},{"$f":"_xlfn.XLOOKUP($P12,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":19.88494854800242},null,{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP($W12,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":99.042472181137157},{"$f":"_xlfn.XLOOKUP($W12,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":104.81304417090145},{"$f":"_xlfn.XLOOKUP($W12,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":111.6020234981671},{"$f":"_xlfn.XLOOKUP($W12,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":122.64742713296748},{"$f":"_xlfn.XLOOKUP($W12,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":131.62679132651684},null,{"$f":"'PTRM Data'!B12","v":"Substation Bays"},{"$f":"_xlfn.XLOOKUP(AD12,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":1738.2161800086699}]
[null,"Total",{"$f":"SUM(C7:C11)","v":1496.7141152598231},{"$f":"SUM(D7:D11)","v":1599.8669551983191},1712.8876393377868,1877.8531111651091,2004.2288039822747,null,{"$f":"'Opex costs'!B13","v":"Meter Reading"},{"$f":"_xlfn.XLOOKUP($I13,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":0},{"$f":"_xlfn.XLOOKUP($I13,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":0},{"$f":"_xlfn.XLOOKUP($I13,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":0},{"$f":"_xlfn.XLOOKUP($I13,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":0},{"$f":"_xlfn.XLOOKUP($I13,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":0},null,{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP($P13,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":3.9252955653582031},{"$f":"_xlfn.XLOOKUP($P13,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":3.8968197473117137},{"$f":"_xlfn.XLOOKUP($P13,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":4.1617538460299528},{"$f":"_xlfn.XLOOKUP($P13,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":4.4458437583513284},{"$f":"_xlfn.XLOOKUP($P13,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":4.701329117279192},null,{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP($W13,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":20.932597514713137},{"$f":"_xlfn.XLOOKUP($W13,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":21.806878144488042},{"$f":"_xlfn.XLOOKUP($W13,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":22.872937127644782},{"$f":"_xlfn.XLOOKUP($W13,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":24.607963935646119},{"$f":"_xlfn.XLOOKUP($W13,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":26.05559877754208},null,{"$f":"'PTRM Data'!B13","v":"Substation Establishment"},{"$f":"_xlfn.XLOOKUP(AD13,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":367.37148102623109}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B14","v":"Customer Service (incl Call Centre)"},{"$f":"_xlfn.XLOOKUP($I14,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":14.655592291718687},{"$f":"_xlfn.XLOOKUP($I14,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":14.892433847419193},{"$f":"_xlfn.XLOOKUP($I14,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":15.185531595586532},{"$f":"_xlfn.XLOOKUP($I14,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":15.72810003145511},{"$f":"_xlfn.XLOOKUP($I14,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":16.121731788296039},null,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP($P14,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":1.6504724880679476},{"$f":"_xlfn.XLOOKUP($P14,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":1.2849514674437295},{"$f":"_xlfn.XLOOKUP($P14,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":1.4452813001577098},{"$f":"_xlfn.XLOOKUP($P14,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":1.6755553619038857},{"$f":"_xlfn.XLOOKUP($P14,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":1.9664870487917163},null,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP($W14,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":36.207919518313687},{"$f":"_xlfn.XLOOKUP($W14,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":40.646798935995733},{"$f":"_xlfn.XLOOKUP($W14,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":45.881296568857856},{"$f":"_xlfn.XLOOKUP($W14,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":52.708055782376107},{"$f":"_xlfn.XLOOKUP($W14,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":58.670094778939372},null,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP(AD14,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":635.45658912955821}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B15","v":"Other Operating Costs"},{"$f":"_xlfn.XLOOKUP($I15,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":29.116156848009133},{"$f":"_xlfn.XLOOKUP($I15,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":29.586688215601765},{"$f":"_xlfn.XLOOKUP($I15,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":30.168983344831084},{"$f":"_xlfn.XLOOKUP($I15,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":31.246900044823828},{"$f":"_xlfn.XLOOKUP($I15,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":32.02892534577424},null,{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP($P15,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":6.0064913195001601},{"$f":"_xlfn.XLOOKUP($P15,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":6.0150046877779957},{"$f":"_xlfn.XLOOKUP($P15,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":6.2735873606397483},{"$f":"_xlfn.XLOOKUP($P15,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":6.4446452611482385},{"$f":"_xlfn.XLOOKUP($P15,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":6.6410265302662577},null,{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP($W15,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":19.098880520523029},{"$f":"_xlfn.XLOOKUP($W15,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":20.239051972741354},{"$f":"_xlfn.XLOOKUP($W15,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":21.767099558605853},{"$f":"_xlfn.XLOOKUP($W15,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":24.845547502464107},{"$f":"_xlfn.XLOOKUP($W15,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":27.547501331555374},null,{"$f":"'PTRM Data'!B15","v":"Zone Transformers"},{"$f":"_xlfn.XLOOKUP(AD15,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":335.18936280296288}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B16","v":"Training"},{"$f":"_xlfn.XLOOKUP($I16,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":31.038207746737104},{"$f":"_xlfn.XLOOKUP($I16,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":31.53980039905499},{"$f":"_xlfn.XLOOKUP($I16,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":32.160534697378722},{"$f":"_xlfn.XLOOKUP($I16,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":33.309608135975054},{"$f":"_xlfn.XLOOKUP($I16,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":34.143257435256224},null,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP($P16,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":24.450621134549742},{"$f":"_xlfn.XLOOKUP($P16,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":24.678423718816703},{"$f":"_xlfn.XLOOKUP($P16,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":26.187425428493775},{"$f":"_xlfn.XLOOKUP($P16,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":27.763245232068499},{"$f":"_xlfn.XLOOKUP($P16,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":29.326626285034529},null,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP($W16,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":90.032411946559023},{"$f":"_xlfn.XLOOKUP($W16,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":94.731130932685062},{"$f":"_xlfn.XLOOKUP($W16,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":100.55245123971743},{"$f":"_xlfn.XLOOKUP($W16,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":109.58752718076039},{"$f":"_xlfn.XLOOKUP($W16,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":117.27978465054622},null,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(AD16,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":1580.0877312967527}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B17","v":"Debt raising costs"},{"$f":"_xlfn.XLOOKUP($I17,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":7.9471744956427157},{"$f":"_xlfn.XLOOKUP($I17,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":8.0756047312487489},{"$f":"_xlfn.XLOOKUP($I17,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":8.2345405765289144},{"$f":"_xlfn.XLOOKUP($I17,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":8.528754958987685},{"$f":"_xlfn.XLOOKUP($I17,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":8.7422066023176459},null,{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP($P17,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":2.9894384119511486},{"$f":"_xlfn.XLOOKUP($P17,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":3.0773995723316681},{"$f":"_xlfn.XLOOKUP($P17,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":3.558654254413403},{"$f":"_xlfn.XLOOKUP($P17,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":4.0754230707670231},{"$f":"_xlfn.XLOOKUP($P17,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":4.6253869851854024},null,{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP($W17,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":25.432817315231183},{"$f":"_xlfn.XLOOKUP($W17,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":27.92497186718721},{"$f":"_xlfn.XLOOKUP($W17,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":31.097442125095327},{"$f":"_xlfn.XLOOKUP($W17,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":35.235725565366018},{"$f":"_xlfn.XLOOKUP($W17,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":39.055873048447587},null,{"$f":"'PTRM Data'!B17","v":"Low Voltage Services"},{"$f":"_xlfn.XLOOKUP(AD17,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":446.35128331296801}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B18","v":"Non-network Alternatives"},{"$f":"_xlfn.XLOOKUP($I18,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":4.8341048903044506},{"$f":"_xlfn.XLOOKUP($I18,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":4.9122263950413201},{"$f":"_xlfn.XLOOKUP($I18,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":5.0089038427725576},{"$f":"_xlfn.XLOOKUP($I18,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":5.1878684780428213},{"$f":"_xlfn.XLOOKUP($I18,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":5.317706778866671},null,{"$f":"'PTRM Data'!B18","v":"Metering"},{"$f":"_xlfn.XLOOKUP($P18,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":2.9464523502176885},{"$f":"_xlfn.XLOOKUP($P18,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":3.1381085460915097},{"$f":"_xlfn.XLOOKUP($P18,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":3.4044325967821156},{"$f":"_xlfn.XLOOKUP($P18,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":3.6985983980545609},{"$f":"_xlfn.XLOOKUP($P18,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":4.0177541812098054},null,{"$f":"'PTRM Data'!B18","v":"Metering"},{"$f":"_xlfn.XLOOKUP($W18,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":3.8111161568911194},{"$f":"_xlfn.XLOOKUP($W18,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":4.2590988342584994},{"$f":"_xlfn.XLOOKUP($W18,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":4.794068696130136},{"$f":"_xlfn.XLOOKUP($W18,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":5.5989166386886264},{"$f":"_xlfn.XLOOKUP($W18,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":6.3961275363079801},null,{"$f":"'PTRM Data'!B18","v":"Metering"},{"$f":"_xlfn.XLOOKUP(AD18,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":66.885888668904428}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B19","v":"Corporate Restructuring"},{"$f":"_xlfn.XLOOKUP($I19,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":2.7668049763147327},{"$f":"_xlfn.XLOOKUP($I19,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":2.8115179010377114},{"$f":"_xlfn.XLOOKUP($I19,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":2.866851339088814},{"$f":"_xlfn.XLOOKUP($I19,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":2.9692819347598429},{"$f":"_xlfn.XLOOKUP($I19,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":3.043595021667862},null,{"$f":"'PTRM Data'!B19","v":"Communications – Pilot Wires"},{"$f":"_xlfn.XLOOKUP($P19,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":3.033743769810445},{"$f":"_xlfn.XLOOKUP($P19,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":3.1204942440391941},{"$f":"_xlfn.XLOOKUP($P19,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":3.3786565225470815},{"$f":"_xlfn.XLOOKUP($P19,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":3.6402341654758317},{"$f":"_xlfn.XLOOKUP($P19,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":3.9051794132909157},null,{"$f":"'PTRM Data'!B19","v":"Communications – Pilot Wires"},{"$f":"_xlfn.XLOOKUP($W19,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":11.797362682180093},{"$f":"_xlfn.XLOOKUP($W19,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":12.086474937200681},{"$f":"_xlfn.XLOOKUP($W19,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":12.442891783031317},{"$f":"_xlfn.XLOOKUP($W19,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":13.165579948784984},{"$f":"_xlfn.XLOOKUP($W19,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":13.604144763147442},null,{"$f":"'PTRM Data'!B19","v":"Communications – Pilot Wires"},{"$f":"_xlfn.XLOOKUP(AD19,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":207.0461918407303}]
[null,null,null,null,null,null,null,null,{"$f":"'Opex costs'!B20","v":"Corporate Allocations"},{"$f":"_xlfn.XLOOKUP($I20,'Opex costs'!$B$7:$B$20,'Opex costs'!C$7:C$20)","v":49.908630151858134},{"$f":"_xlfn.XLOOKUP($I20,'Opex costs'!$B$7:$B$20,'Opex costs'!D$7:D$20)","v":50.715178080646147},{"$f":"_xlfn.XLOOKUP($I20,'Opex costs'!$B$7:$B$20,'Opex costs'!E$7:E$20)","v":51.713302675029958},{"$f":"_xlfn.XLOOKUP($I20,'Opex costs'!$B$7:$B$20,'Opex costs'!F$7:F$20)","v":53.560982854638816},{"$f":"_xlfn.XLOOKUP($I20,'Opex costs'!$B$7:$B$20,'Opex costs'!G$7:G$20)","v":54.901469228519524}]
[null,null,null,null,null,null,null,null,"EBSS",{"$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":"Land & Easements (System) - combined"},{"$f":"_xlfn.XLOOKUP($P21,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":-3.4075542641678096},{"$f":"_xlfn.XLOOKUP($P21,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":-3.6320272883400793},{"$f":"_xlfn.XLOOKUP($P21,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":-3.6956006116623477},{"$f":"_xlfn.XLOOKUP($P21,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":-3.7827163894243103},{"$f":"_xlfn.XLOOKUP($P21,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":-3.8026386608481197},null,{"$f":"'PTRM Data'!B21","v":"Land & Easements (System) - combined"},{"$f":"_xlfn.XLOOKUP($W21,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":6.8133544299528168},{"$f":"_xlfn.XLOOKUP($W21,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":7.4055062026720337},{"$f":"_xlfn.XLOOKUP($W21,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":7.9423721499716553},{"$f":"_xlfn.XLOOKUP($W21,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":8.8208276770732628},{"$f":"_xlfn.XLOOKUP($W21,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":9.4007446590596508},null,{"$f":"'PTRM Data'!B21","v":"Land & Easements (System) - combined"},{"$f":"_xlfn.XLOOKUP(AD21,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":119.5758006587125}]
[null,null,null,null,null,null,null,null,"CESS",{"$f":"_xlfn.XLOOKUP($I22,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!Q$7:Q$11)","v":-110.53863941491133},{"$f":"_xlfn.XLOOKUP($I22,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!R$7:R$11)","v":-110.53863941491133},{"$f":"_xlfn.XLOOKUP($I22,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!S$7:S$11)","v":-110.53863941491133},{"$f":"_xlfn.XLOOKUP($I22,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!T$7:T$11)","v":-110.53863941491133},{"$f":"_xlfn.XLOOKUP($I22,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!U$7:U$11)","v":-110.53863941491133},null,{"$f":"'PTRM Data'!B22","v":"Land Improvements"},{"$f":"_xlfn.XLOOKUP($P22,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":0.98838728384899799},{"$f":"_xlfn.XLOOKUP($P22,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":1.0160727368130291},{"$f":"_xlfn.XLOOKUP($P22,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":1.1580086056705401},{"$f":"_xlfn.XLOOKUP($P22,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":1.3000314260994501},{"$f":"_xlfn.XLOOKUP($P22,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":1.4421416980556052},null,{"$f":"'PTRM Data'!B22","v":"Land Improvements"},{"$f":"_xlfn.XLOOKUP($W22,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":8.0109127052877618},{"$f":"_xlfn.XLOOKUP($W22,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":8.1195671769045088},{"$f":"_xlfn.XLOOKUP($W22,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":8.2610558035596728},{"$f":"_xlfn.XLOOKUP($W22,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":8.6408910048690561},{"$f":"_xlfn.XLOOKUP($W22,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":8.818848899195201},null,{"$f":"'PTRM Data'!B22","v":"Land Improvements"},{"$f":"_xlfn.XLOOKUP(AD22,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":140.59319980928547}]
[null,null,null,null,null,null,null,null,"Control period carryover",{"$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":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP($P23,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":7.7028286522359721},{"$f":"_xlfn.XLOOKUP($P23,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":12.238422759547484},{"$f":"_xlfn.XLOOKUP($P23,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":14.32062344767602},{"$f":"_xlfn.XLOOKUP($P23,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":19.01982383865489},{"$f":"_xlfn.XLOOKUP($P23,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":24.575593761678391},null,{"$f":"'PTRM Data'!B23","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP($W23,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":2.0278677972027492},{"$f":"_xlfn.XLOOKUP($W23,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":3.9059933260542614},{"$f":"_xlfn.XLOOKUP($W23,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":5.7025221964132129},{"$f":"_xlfn.XLOOKUP($W23,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":7.8502695696572919},{"$f":"_xlfn.XLOOKUP($W23,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":10.268621014158944},null,{"$f":"'PTRM Data'!B23","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(AD23,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":35.58950557665581}]
[null,null,null,null,null,null,null,null,"Shared asset decrements",{"$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":"Other Equipment"},{"$f":"_xlfn.XLOOKUP($P24,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":6.0969626022480197E-2},{"$f":"_xlfn.XLOOKUP($P24,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":6.2484139653279973E-2},{"$f":"_xlfn.XLOOKUP($P24,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":6.5105727502468805E-2},{"$f":"_xlfn.XLOOKUP($P24,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":6.777086388792887E-2},{"$f":"_xlfn.XLOOKUP($P24,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":7.0479157005170365E-2},null,{"$f":"'PTRM Data'!B24","v":"Other Equipment"},{"$f":"_xlfn.XLOOKUP($W24,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":7.4745732239315882E-2},{"$f":"_xlfn.XLOOKUP($W24,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":7.63824772353804E-2},{"$f":"_xlfn.XLOOKUP($W24,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":7.8357556753636357E-2},{"$f":"_xlfn.XLOOKUP($W24,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":8.2625825142736475E-2},{"$f":"_xlfn.XLOOKUP($W24,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":8.5014151831865239E-2},null,{"$f":"'PTRM Data'!B24","v":"Other Equipment"},{"$f":"_xlfn.XLOOKUP(AD24,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":1.3118032931100327}]
[null,null,null,null,null,null,null,null,"DMIA",{"$f":"_xlfn.XLOOKUP($I25,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!Q$7:Q$11)","v":1.4777020783592374},{"$f":"_xlfn.XLOOKUP($I25,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!R$7:R$11)","v":1.5029498936610697},{"$f":"_xlfn.XLOOKUP($I25,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!S$7:S$11)","v":1.5367725755403316},{"$f":"_xlfn.XLOOKUP($I25,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!T$7:T$11)","v":1.5715081982189307},{"$f":"_xlfn.XLOOKUP($I25,'PTRM Revenue data'!$P$7:$P$11,'PTRM Revenue data'!U$7:U$11)","v":1.5944295037962819},null,{"$f":"'PTRM Data'!B25","v":"Generation Assets"},{"$f":"_xlfn.XLOOKUP($P25,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":0.32935909554345993},{"$f":"_xlfn.XLOOKUP($P25,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":0.35823611301258007},{"$f":"_xlfn.XLOOKUP($P25,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":0.40781952559319123},{"$f":"_xlfn.XLOOKUP($P25,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":0.45018297503330984},{"$f":"_xlfn.XLOOKUP($P25,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":0.48528350354171612},null,{"$f":"'PTRM Data'!B25","v":"Generation Assets"},{"$f":"_xlfn.XLOOKUP($W25,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":0.81638264067374156},{"$f":"_xlfn.XLOOKUP($W25,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":1.047526957923423},{"$f":"_xlfn.XLOOKUP($W25,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":1.3639554246639085},{"$f":"_xlfn.XLOOKUP($W25,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":1.5845510869043238},{"$f":"_xlfn.XLOOKUP($W25,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":1.642643684828234},null,{"$f":"'PTRM Data'!B25","v":"Generation Assets"},{"$f":"_xlfn.XLOOKUP(AD25,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":14.327686737282013}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B26","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP($P26,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":22.668329360070658},{"$f":"_xlfn.XLOOKUP($P26,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":24.088743806529003},{"$f":"_xlfn.XLOOKUP($P26,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":26.450302313525761},{"$f":"_xlfn.XLOOKUP($P26,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":28.73386629653417},{"$f":"_xlfn.XLOOKUP($P26,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":29.430309728572379},null,{"$f":"'PTRM Data'!B26","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP($W26,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":9.6804735920500828},{"$f":"_xlfn.XLOOKUP($W26,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":11.168215255096516},{"$f":"_xlfn.XLOOKUP($W26,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":12.926440113909166},{"$f":"_xlfn.XLOOKUP($W26,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":14.337128014132633},{"$f":"_xlfn.XLOOKUP($W26,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":14.957655234989428},null,{"$f":"'PTRM Data'!B26","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(AD26,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":169.89434388384333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B27","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP($P27,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":8.3380474065842165},{"$f":"_xlfn.XLOOKUP($P27,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":7.3364555081879441},{"$f":"_xlfn.XLOOKUP($P27,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":6.4180662682863368},{"$f":"_xlfn.XLOOKUP($P27,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":6.4652479900757651},{"$f":"_xlfn.XLOOKUP($P27,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":6.3350637681480428},null,{"$f":"'PTRM Data'!B27","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP($W27,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":2.4793157644940909},{"$f":"_xlfn.XLOOKUP($W27,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":2.4487717952352446},{"$f":"_xlfn.XLOOKUP($W27,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":2.4596793305517215},{"$f":"_xlfn.XLOOKUP($W27,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":2.6117966799890846},{"$f":"_xlfn.XLOOKUP($W27,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":2.6885745390175924},null,{"$f":"'PTRM Data'!B27","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(AD27,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":43.512512180758783}]
[null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(J7:J25)","v":399.02209503908625},{"$f":"SUM(K7:K25)","v":407.25821372317392},417.45320831179913,436.2978160078967,449.96724252964998,null,{"$f":"'PTRM Data'!B28","v":"Buildings"},{"$f":"_xlfn.XLOOKUP($P28,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":2.7137236416641564},{"$f":"_xlfn.XLOOKUP($P28,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":2.7910566849386775},{"$f":"_xlfn.XLOOKUP($P28,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":3.1588791011546906},{"$f":"_xlfn.XLOOKUP($P28,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":3.5267015173707037},{"$f":"_xlfn.XLOOKUP($P28,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":3.8945239335867168},null,{"$f":"'PTRM Data'!B28","v":"Buildings"},{"$f":"_xlfn.XLOOKUP($W28,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":20.382101827946283},{"$f":"_xlfn.XLOOKUP($W28,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":20.626670507286292},{"$f":"_xlfn.XLOOKUP($W28,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":20.950956303108057},{"$f":"_xlfn.XLOOKUP($W28,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":21.874626797623026},{"$f":"_xlfn.XLOOKUP($W28,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":22.281299270184505},null,{"$f":"'PTRM Data'!B28","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(AD28,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":357.71016615100149}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B29","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP($P29,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":-6.3037613024144941},{"$f":"_xlfn.XLOOKUP($P29,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":-6.2607618482903078},{"$f":"_xlfn.XLOOKUP($P29,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":0.35605505180431146},{"$f":"_xlfn.XLOOKUP($P29,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":0.58575271051410516},{"$f":"_xlfn.XLOOKUP($P29,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":0.85115263226310456},null,{"$f":"'PTRM Data'!B29","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP($W29,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":-0.73944061872639022},{"$f":"_xlfn.XLOOKUP($W29,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":-0.27464325720262611},{"$f":"_xlfn.XLOOKUP($W29,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":0.16940352253808352},{"$f":"_xlfn.XLOOKUP($W29,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":0.28117888636094962},{"$f":"_xlfn.XLOOKUP($W29,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":0.39942877588708386},null,{"$f":"'PTRM Data'!B29","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(AD29,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":-12.977338098701285}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B30","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP($P30,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":11.208371890159086},{"$f":"_xlfn.XLOOKUP($P30,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":11.527777114446057},{"$f":"_xlfn.XLOOKUP($P30,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":11.890762739885583},{"$f":"_xlfn.XLOOKUP($P30,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":12.253748365325107},{"$f":"_xlfn.XLOOKUP($P30,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":4.1228267563245851},null,{"$f":"'PTRM Data'!B30","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP($W30,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":3.0578060911474187},{"$f":"_xlfn.XLOOKUP($W30,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":2.4669028708246801},{"$f":"_xlfn.XLOOKUP($W30,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":1.8201212310801917},{"$f":"_xlfn.XLOOKUP($W30,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":1.1284421393692079},{"$f":"_xlfn.XLOOKUP($W30,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":0.2989700129177929},null,{"$f":"'PTRM Data'!B30","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(AD30,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":53.6651388632622}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B31","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP($P31,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":0},{"$f":"_xlfn.XLOOKUP($P31,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":0},{"$f":"_xlfn.XLOOKUP($P31,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":0},{"$f":"_xlfn.XLOOKUP($P31,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":0},{"$f":"_xlfn.XLOOKUP($P31,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":2.6292257016351801},null,{"$f":"'PTRM Data'!B31","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP($W31,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":0},{"$f":"_xlfn.XLOOKUP($W31,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":0},{"$f":"_xlfn.XLOOKUP($W31,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":0},{"$f":"_xlfn.XLOOKUP($W31,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":0},{"$f":"_xlfn.XLOOKUP($W31,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":1.0800227026962685},null,{"$f":"'PTRM Data'!B31","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(AD31,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B32","v":"Land & Easements - combined"},{"$f":"_xlfn.XLOOKUP($P32,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":-1.0068347088770992},{"$f":"_xlfn.XLOOKUP($P32,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":-1.035526500081061},{"$f":"_xlfn.XLOOKUP($P32,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":-1.035526500081061},{"$f":"_xlfn.XLOOKUP($P32,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":-1.035526500081061},{"$f":"_xlfn.XLOOKUP($P32,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":-1.035526500081061},null,{"$f":"'PTRM Data'!B32","v":"Land & Easements - combined"},{"$f":"_xlfn.XLOOKUP($W32,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":2.0131511319111346},{"$f":"_xlfn.XLOOKUP($W32,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":2.1113822420883532},{"$f":"_xlfn.XLOOKUP($W32,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":2.2254939586401612},{"$f":"_xlfn.XLOOKUP($W32,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":2.4147199715514382},{"$f":"_xlfn.XLOOKUP($W32,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":2.5599908598153758},null,{"$f":"'PTRM Data'!B32","v":"Land & Easements - combined"},{"$f":"_xlfn.XLOOKUP(AD32,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":35.331225011133654}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B33","v":"Communications"},{"$f":"_xlfn.XLOOKUP($P33,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":3.9824802148294172},{"$f":"_xlfn.XLOOKUP($P33,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":4.09596904252908},{"$f":"_xlfn.XLOOKUP($P33,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":4.3460723349732637},{"$f":"_xlfn.XLOOKUP($P33,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":4.5961756274174483},{"$f":"_xlfn.XLOOKUP($P33,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":4.8462789198616321},null,{"$f":"'PTRM Data'!B33","v":"Communications"},{"$f":"_xlfn.XLOOKUP($W33,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":9.5855139325665846},{"$f":"_xlfn.XLOOKUP($W33,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":9.5432892137570153},{"$f":"_xlfn.XLOOKUP($W33,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":9.5215580026895967},{"$f":"_xlfn.XLOOKUP($W33,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":9.74793296677786},{"$f":"_xlfn.XLOOKUP($W33,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":9.7160777611827491},null,{"$f":"'PTRM Data'!B33","v":"Communications"},{"$f":"_xlfn.XLOOKUP(AD33,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":168.22778192383433}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B34","v":"In-house software"},{"$f":"_xlfn.XLOOKUP($P34,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":42.627620591936804},{"$f":"_xlfn.XLOOKUP($P34,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":102.09876405085464},{"$f":"_xlfn.XLOOKUP($P34,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":81.789191550762851},{"$f":"_xlfn.XLOOKUP($P34,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":65.186981886532763},{"$f":"_xlfn.XLOOKUP($P34,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":45.436938946026089},null,{"$f":"'PTRM Data'!B34","v":"In-house software"},{"$f":"_xlfn.XLOOKUP($W34,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":8.7361134368011495},{"$f":"_xlfn.XLOOKUP($W34,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":10.357611713211327},{"$f":"_xlfn.XLOOKUP($W34,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":7.5970653210786336},{"$f":"_xlfn.XLOOKUP($W34,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":5.3772965859335118},{"$f":"_xlfn.XLOOKUP($W34,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":3.294895232451756},null,{"$f":"'PTRM Data'!B34","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(AD34,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":153.32062489784022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B35","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP($P35,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":3.2292819656847649},{"$f":"_xlfn.XLOOKUP($P35,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":3.0913753681573071},{"$f":"_xlfn.XLOOKUP($P35,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":2.505728800825624},{"$f":"_xlfn.XLOOKUP($P35,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":1.8548524318784088},{"$f":"_xlfn.XLOOKUP($P35,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":1.5680558708076144},null,{"$f":"'PTRM Data'!B35","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP($W35,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":0.47797864707605414},{"$f":"_xlfn.XLOOKUP($W35,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":0.45368169753996801},{"$f":"_xlfn.XLOOKUP($W35,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":0.4088897538065589},{"$f":"_xlfn.XLOOKUP($W35,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":0.40270618714301748},{"$f":"_xlfn.XLOOKUP($W35,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":0.4076709051121109},null,{"$f":"'PTRM Data'!B35","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(AD35,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":8.3886256042433924}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B36","v":"ICT Legacy Assets"},{"$f":"_xlfn.XLOOKUP($P36,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":-2.2796093317382504},{"$f":"_xlfn.XLOOKUP($P36,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":-2.3445714098193511},{"$f":"_xlfn.XLOOKUP($P36,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":-2.3445714098193511},{"$f":"_xlfn.XLOOKUP($P36,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":-2.3445714098193511},{"$f":"_xlfn.XLOOKUP($P36,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":-2.3445714098193511},null,{"$f":"'PTRM Data'!B36","v":"ICT Legacy Assets"},{"$f":"_xlfn.XLOOKUP($W36,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":4.5580451945506288},{"$f":"_xlfn.XLOOKUP($W36,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":4.7804536529129145},{"$f":"_xlfn.XLOOKUP($W36,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":5.0388179421240888},{"$f":"_xlfn.XLOOKUP($W36,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":5.4672511109818229},{"$f":"_xlfn.XLOOKUP($W36,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":5.7961639599297037},null,{"$f":"'PTRM Data'!B36","v":"ICT Legacy Assets"},{"$f":"_xlfn.XLOOKUP(AD36,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":79.994650092019768}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B37","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP($P37,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AV$7:AV$37)","v":-0.35102747905352061},{"$f":"_xlfn.XLOOKUP($P37,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AW$7:AW$37)","v":30.356867748860676},{"$f":"_xlfn.XLOOKUP($P37,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AX$7:AX$37)","v":17.105697739572268},{"$f":"_xlfn.XLOOKUP($P37,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AY$7:AY$37)","v":29.925725448113095},{"$f":"_xlfn.XLOOKUP($P37,'PTRM Data'!$AU$7:$AU$37,'PTRM Data'!AZ$7:AZ$37)","v":25.987597115593839},null,{"$f":"'PTRM Data'!B37","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP($W37,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AA$7:AA$37)*('BBM Costs'!C$7+'BBM Costs'!C$11)","v":11.390108789288835},{"$f":"_xlfn.XLOOKUP($W37,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AB$7:AB$37)*('BBM Costs'!D$7+'BBM Costs'!D$11)","v":13.472475193903474},{"$f":"_xlfn.XLOOKUP($W37,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AC$7:AC$37)*('BBM Costs'!E$7+'BBM Costs'!E$11)","v":13.028262909932506},{"$f":"_xlfn.XLOOKUP($W37,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AD$7:AD$37)*('BBM Costs'!F$7+'BBM Costs'!F$11)","v":14.647274623545043},{"$f":"_xlfn.XLOOKUP($W37,'PTRM Data'!$Z$7:$Z$37,'PTRM Data'!AE$7:AE$37)*('BBM Costs'!G$7+'BBM Costs'!G$11)","v":14.855253677959221},null,{"$f":"'PTRM Data'!B37","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(AD37,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":199.89880052056571}]

{"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":39,"n_cols":46,"rows_kept":39,"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","Forced Maintenance","Vegetation Management","Other Network Maintenance","Network Operating Costs","Meter Reading","Customer Service (incl Call Centre)","Other Operating Costs","Training","Debt raising costs","Non-network Alternatives","Corporate Restructuring","Corporate Allocations","EBSS","CESS","Control period carryover","Shared asset decrements","DMIA"]
[null,"ICC",0.3,null,{"$f":"'Opex costs'!B7","v":"Preventative Maintenance"},0.56000000000000005,{"$f":"1-F7","v":0.43999999999999995},0.43,{"$f":"1-H7","v":0.57000000000000006},"Scalable",null,{"$f":"'PTRM Data'!B7","v":"Overhead Sub-Transmission Lines"},0,{"$f":"1-M7","v":1},0,{"$f":"1-O7","v":1},"Scalable",null,{"$f":"'PTRM Data'!B7","v":"Overhead Sub-Transmission Lines"},0,{"$f":"1-T7","v":1},0,{"$f":"1-V7","v":1},"Scalable",0,{"$f":"'PTRM Data'!B7","v":"Overhead Sub-Transmission Lines"},{"$f":"_xlfn.XLOOKUP(Z7,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":1596.4297338793881},1,1,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"CAC",0.55000000000000004,null,{"$f":"'Opex costs'!B8","v":"Corrective Maintenance"},0.56000000000000005,{"$f":"1-F8","v":0.43999999999999995},0.43,{"$f":"1-H8","v":0.57000000000000006},"Scalable",null,{"$f":"'PTRM Data'!B8","v":"Underground Sub-Transmission Cables"},0,{"$f":"1-M8","v":1},0,{"$f":"1-O8","v":1},"Scalable",null,{"$f":"'PTRM Data'!B8","v":"Underground Sub-Transmission Cables"},0,{"$f":"1-T8","v":1},0,{"$f":"1-V8","v":1},"Scalable",0,{"$f":"'PTRM Data'!B8","v":"Underground Sub-Transmission Cables"},{"$f":"_xlfn.XLOOKUP(Z8,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":61.703743853496917},1,1,1,0,0,1,0,1,1,1,1,0,1,1,1,1,1,1,1]
[null,"SAC",1,null,{"$f":"'Opex costs'!B9","v":"Forced Maintenance"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B9","v":"Overhead Distribution Lines"},0.43,0.57000000000000006,0.43,0.57000000000000006,"Scalable",null,{"$f":"'PTRM Data'!B9","v":"Overhead Distribution Lines"},0.43,0.57000000000000006,0.43,0.57000000000000006,"Scalable",0,{"$f":"'PTRM Data'!B9","v":"Overhead Distribution Lines"},{"$f":"_xlfn.XLOOKUP(Z9,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":6099.4666677341038},1,1,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B10","v":"Vegetation Management"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B10","v":"Underground Distribution Cables"},0.43,0.57000000000000006,0.43,0.57000000000000006,"Scalable",null,{"$f":"'PTRM Data'!B10","v":"Underground Distribution Cables"},0.43,0.57000000000000006,0.43,0.57000000000000006,"Scalable",0,{"$f":"'PTRM Data'!B10","v":"Underground Distribution Cables"},{"$f":"_xlfn.XLOOKUP(Z10,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":1125.4459829886532},1,1,1,0,0,1,0,1,1,1,1,0,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B11","v":"Other Network Maintenance"},0.2,0.8,0,1,"Scalable",null,{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},0.43,0.57000000000000006,0.43,0.57000000000000006,"Scalable",null,{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},0.43,0.57000000000000006,0.43,0.57000000000000006,"Scalable",0,{"$f":"'PTRM Data'!B11","v":"Distribution Equipment"},{"$f":"_xlfn.XLOOKUP(Z11,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":18.035266675078599},1,1,1,0,0,1,0,1,1,1,1,0,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B12","v":"Network Operating Costs"},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$37,'PTRM Data'!$C$7:$C$37)","v":1738.2161800086699},1,1,1,0,0,1,1,1,1,1,1,0,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B13","v":"Meter Reading"},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$37,'PTRM Data'!$C$7:$C$37)","v":367.37148102623109},1,1,1,1,0,1,0,1,1,1,1,0,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B14","v":"Customer Service (incl Call Centre)"},1,0,1,0,"Scalable",null,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},0.43,0.57000000000000006,0.43,0.57000000000000006,"Scalable",null,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},0.43,0.57000000000000006,0.43,0.57000000000000006,"Scalable",0,{"$f":"'PTRM Data'!B14","v":"Distribution Substation Switchgear"},{"$f":"_xlfn.XLOOKUP(Z14,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":635.45658912955821},1,1,1,0,0,1,0,1,1,1,1,0,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B15","v":"Other Operating Costs"},1,0,0,1,"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$37,'PTRM Data'!$C$7:$C$37)","v":335.18936280296288},1,1,1,0,0,1,0,1,1,1,1,0,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B16","v":"Training"},0.56000000000000005,0.43999999999999995,0.43,0.57000000000000006,"Scalable",null,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},0.43,0.57000000000000006,0.43,0.57000000000000006,"Scalable",null,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},0.43,0.57000000000000006,0.43,0.57000000000000006,"Scalable",0,{"$f":"'PTRM Data'!B16","v":"Distribution Transformers"},{"$f":"_xlfn.XLOOKUP(Z16,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":1580.0877312967527},1,1,1,0,0,1,0,1,1,1,1,0,1,1,1,1,1,1,1]
[null,null,null,null,{"$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$37,'PTRM Data'!$C$7:$C$37)","v":446.35128331296801},1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B18","v":"Non-network Alternatives"},1,0,0.8,0.19999999999999996,"Scalable",null,{"$f":"'PTRM Data'!B18","v":"Metering"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B18","v":"Metering"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B18","v":"Metering"},{"$f":"_xlfn.XLOOKUP(Z18,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":66.885888668904428},0,0,0,0,1,0,1,1,0,0,1,0,0,0,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B19","v":"Corporate Restructuring"},0,1,0,1,"Non Scalable",null,{"$f":"'PTRM Data'!B19","v":"Communications – Pilot Wires"},0,1,1,0,"Scalable",null,{"$f":"'PTRM Data'!B19","v":"Communications – Pilot Wires"},0,1,1,0,"Scalable",1,{"$f":"'PTRM Data'!B19","v":"Communications – Pilot Wires"},{"$f":"_xlfn.XLOOKUP(Z19,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":207.0461918407303},1,1,1,0,0,1,1,1,1,1,1,0,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'Opex costs'!B20","v":"Corporate Allocations"},0,1,0,1,"Scalable"]
[null,null,null,null,"EBSS",0,{"$f":"1-F21","v":1},0,{"$f":"1-H21","v":1},"Non Scalable",null,{"$f":"'PTRM Data'!B21","v":"Land & Easements (System) - combined"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B21","v":"Land & Easements (System) - combined"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B21","v":"Land & Easements (System) - combined"},{"$f":"_xlfn.XLOOKUP(Z21,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":119.5758006587125},1,0,0,1,0,0,0,1,0,1,1,0,0,0,1,1,1,1,1]
[null,null,null,null,"CESS",0,{"$f":"1-F22","v":1},0,{"$f":"1-H22","v":1},"Non Scalable",null,{"$f":"'PTRM Data'!B22","v":"Land Improvements"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B22","v":"Land Improvements"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B22","v":"Land Improvements"},{"$f":"_xlfn.XLOOKUP(Z22,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":140.59319980928547},0,0,0,0,0,0,0,1,0,0,1,0,0,0,1,1,1,1,1]
[null,null,null,null,"Control period carryover",0,{"$f":"1-F23","v":1},0,{"$f":"1-H23","v":1},"Non Scalable",null,{"$f":"'PTRM Data'!B23","v":"Control Centre - SCADA"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B23","v":"Control Centre - SCADA"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B23","v":"Control Centre - SCADA"},{"$f":"_xlfn.XLOOKUP(Z23,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":35.58950557665581},1,0,0,0,0,0,0,1,1,1,1,0,1,1,1,1,1,1,1]
[null,null,null,null,"Shared asset decrements",0,{"$f":"1-F24","v":1},0,{"$f":"1-H24","v":1},"Non Scalable",null,{"$f":"'PTRM Data'!B24","v":"Other Equipment"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B24","v":"Other Equipment"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B24","v":"Other Equipment"},{"$f":"_xlfn.XLOOKUP(Z24,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":1.3118032931100327},1,0,1,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"DMIA",0,{"$f":"1-F25","v":1},0,{"$f":"1-H25","v":1},"Scalable",null,{"$f":"'PTRM Data'!B25","v":"Generation Assets"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B25","v":"Generation Assets"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B25","v":"Generation Assets"},{"$f":"_xlfn.XLOOKUP(Z25,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":14.327686737282013},1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B26","v":"Motor Vehicles"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B26","v":"Motor Vehicles"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B26","v":"Motor Vehicles"},{"$f":"_xlfn.XLOOKUP(Z26,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":169.89434388384333},0,0,0,0,0,0,0,1,0,0,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B27","v":"Plant & Equipment"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B27","v":"Plant & Equipment"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B27","v":"Plant & Equipment"},{"$f":"_xlfn.XLOOKUP(Z27,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":43.512512180758783},0,0,0,0,0,0,0,1,0,0,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B28","v":"Buildings"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B28","v":"Buildings"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B28","v":"Buildings"},{"$f":"_xlfn.XLOOKUP(Z28,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":357.71016615100149},0,0,0,0,0,0,0,1,0,0,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B29","v":"Office Equipment & Furniture"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B29","v":"Office Equipment & Furniture"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B29","v":"Office Equipment & Furniture"},{"$f":"_xlfn.XLOOKUP(Z29,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":-12.977338098701285},1,0,0,0,0,1,0,1,0,0,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B30","v":"Initial Leases (10 yr life)"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B30","v":"Initial Leases (10 yr life)"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B30","v":"Initial Leases (10 yr life)"},{"$f":"_xlfn.XLOOKUP(Z30,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":53.6651388632622},0,0,0,0,0,0,0,1,0,0,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B31","v":"Lease Extensions (5yr Life)"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B31","v":"Lease Extensions (5yr Life)"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B31","v":"Lease Extensions (5yr Life)"},{"$f":"_xlfn.XLOOKUP(Z31,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":0},0,0,0,0,0,0,0,1,0,0,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B32","v":"Land & Easements - combined"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B32","v":"Land & Easements - combined"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B32","v":"Land & Easements - combined"},{"$f":"_xlfn.XLOOKUP(Z32,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":35.331225011133654},0,0,0,0,0,0,0,1,0,0,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B33","v":"Communications"},0,{"$f":"1-M33","v":1},0,{"$f":"1-O33","v":1},"Scalable",null,{"$f":"'PTRM Data'!B33","v":"Communications"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B33","v":"Communications"},{"$f":"_xlfn.XLOOKUP(Z33,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":168.22778192383433},0,0,0,0,0,0,0,1,0,0,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B34","v":"In-house software"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B34","v":"In-house software"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B34","v":"In-house software"},{"$f":"_xlfn.XLOOKUP(Z34,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":153.32062489784022},0,0,0,0,0,0,0,1,0,0,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B35","v":"IT Systems"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B35","v":"IT Systems"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B35","v":"IT Systems"},{"$f":"_xlfn.XLOOKUP(Z35,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":8.3886256042433924},0,0,0,0,0,0,0,1,0,0,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B36","v":"ICT Legacy Assets"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B36","v":"ICT Legacy Assets"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B36","v":"ICT Legacy Assets"},{"$f":"_xlfn.XLOOKUP(Z36,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":79.994650092019768},0,0,0,0,0,0,0,1,0,0,1,0,0,0,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PTRM Data'!B37","v":"Buildings - capital works"},0,1,0,1,"Scalable",null,{"$f":"'PTRM Data'!B37","v":"Buildings - capital works"},0,1,0,1,"Scalable",1,{"$f":"'PTRM Data'!B37","v":"Buildings - capital works"},{"$f":"_xlfn.XLOOKUP(Z37,'PTRM Data'!$B$7:$B$37,'PTRM Data'!$C$7:$C$37)","v":199.89880052056571},0,0,0,0,0,0,0,1,0,0,1,0,0,0,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AA7:AA37)","v":15846.050630322356},17,13,14,4,1,14,5,30,15,16,30,3,15,15,30,30,30,30,30]

{"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,118,118,118,118,118,null,3927915.9,3927915.9,3927915.9,3927915.9,3927915.9]
[null,"CAC","Connection Asset Customer","HV-66kV",null,194,194,194,194,194,null,1286297.0060000001,1286297.0060000001,1286297.0060000001,1286297.0060000001,1286297.0060000001]
[null,"SAC","Standard Asset Customer","LV",null,770896,777434,784109,790642,797019,null,8306965.6399999997,8275054.3529999973,8275760.9049999984,8265431.5199488373,8255537.9473787192]
[]
[null,null,null,"Total",null,{"$f":"SUM(F7:F9)","v":771208},{"$f":"SUM(G7:G9)","v":777746},784421,790954,797331,null,{"$f":"SUM(L7:L9)","v":13521178.546},{"$f":"SUM(M7:M9)","v":13489267.258999996},13489973.810999997,13479644.425948836,13469750.853378719]

{"sheet":"Opex costs","index":10,"n_rows":25,"n_cols":14,"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$25*J7","v":91.219035781729161},{"$f":"D$25*K7","v":92.693180116124481},{"$f":"E$25*L7","v":94.51747308535019},{"$f":"F$25*M7","v":97.894516372334834},{"$f":"G$25*N7","v":100.3445510483395},null,{"$f":"B7","v":"Preventative Maintenance"},0.17953568603780626,0.17953568603780626,0.17953568603780626,0.17953568603780626,0.17953568603780626]
[null,"Corrective Maintenance",49.284089092300775,50.080544131412267,51.066178505370267,52.890737390453815,54.214449335188334,null,{"$f":"B8","v":"Corrective Maintenance"},9.7000068791637639E-2,9.7000068791637639E-2,9.7000068791637639E-2,9.7000068791637639E-2,9.7000068791637639E-2]
[null,"Forced Maintenance",95.428872771723547,96.971050135566557,98.879535795019876,102.41243253544793,104.97553841986236,null,"Forced Maintenance",0.18782141242845249,0.18782141242845249,0.18782141242845249,0.18782141242845249,0.18782141242845249]
[null,"Vegetation Management",58.674608596594013,59.62281903418841,60.796254765201425,62.968462477983103,64.54439259422152,null,"Vegetation Management",0.11548232249018389,0.11548232249018389,0.11548232249018389,0.11548232249018389,0.11548232249018389]
[null,"Other Network Maintenance",0,0,0,0,0,null,"Other Network Maintenance",0,0,0,0,0]
[null,"Network Operating Costs",73.209754732705889,74.392860257082702,75.856984929011801,78.567302009686273,80.533628842455244,null,"Network Operating Costs",0.14409013894913952,0.14409013894913952,0.14409013894913952,0.14409013894913952,0.14409013894913952]
[null,"Meter Reading",0,0,0,0,0,null,"Meter Reading",0,0,0,0,0]
[null,"Customer Service (incl Call Centre)",14.655592291718687,14.892433847419193,15.185531595586532,15.72810003145511,16.121731788296039,null,"Customer Service (incl Call Centre)",2.8844876443115394E-2,2.8844876443115394E-2,2.8844876443115394E-2,2.8844876443115394E-2,2.8844876443115394E-2]
[null,"Other Operating Costs",29.116156848009133,29.586688215601765,30.168983344831084,31.246900044823828,32.02892534577424,null,"Other Operating Costs",5.7305902761347949E-2,5.7305902761347949E-2,5.7305902761347949E-2,5.7305902761347949E-2,5.7305902761347949E-2]
[null,"Training",31.038207746737104,31.53980039905499,32.160534697378722,33.309608135975054,34.143257435256224,null,"Training",6.1088849201698568E-2,6.1088849201698568E-2,6.1088849201698568E-2,6.1088849201698568E-2,6.1088849201698568E-2]
[null,"Debt raising costs",7.9471744956427157,8.0756047312487489,8.2345405765289144,8.528754958987685,8.7422066023176459,null,"Debt raising costs",1.5641487688506733E-2,1.5641487688506733E-2,1.5641487688506733E-2,1.5641487688506733E-2,1.5641487688506733E-2]
[null,"Non-network Alternatives",4.8341048903044506,4.9122263950413201,5.0089038427725576,5.1878684780428213,5.317706778866671,null,"Non-network Alternatives",9.5143993840960967E-3,9.5143993840960967E-3,9.5143993840960967E-3,9.5143993840960967E-3,9.5143993840960967E-3]
[null,"Corporate Restructuring",2.7668049763147327,2.8115179010377114,2.866851339088814,2.9692819347598429,3.043595021667862,null,"Corporate Restructuring",5.4455764117491041E-3,5.4455764117491041E-3,5.4455764117491041E-3,5.4455764117491041E-3,5.4455764117491041E-3]
[null,"Corporate Allocations",49.908630151858134,50.715178080646147,51.713302675029958,53.560982854638816,54.901469228519524,null,"Corporate Allocations",9.8229279412266321E-2,9.8229279412266321E-2,9.8229279412266321E-2,9.8229279412266321E-2,9.8229279412266321E-2]
[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$8","v":399.02209503908625},{"$f":"SUM('PTRM Revenue data'!D$9:D$10)/'PTRM Revenue data'!K$8","v":407.25821372317409},{"$f":"SUM('PTRM Revenue data'!E$9:E$10)/'PTRM Revenue data'!L$8","v":417.45320831179919},{"$f":"SUM('PTRM Revenue data'!F$9:F$10)/'PTRM Revenue data'!M$8","v":436.2978160078967},{"$f":"SUM('PTRM Revenue data'!G$9:G$10)/'PTRM Revenue data'!N$8","v":449.96724252965009}]
[null,"Other PTRM cost components (real)",{"$f":"SUM('PTRM Revenue data'!Q$7:Q$11)","v":-109.06093733655209},{"$f":"SUM('PTRM Revenue data'!R$7:R$11)","v":-109.03568952125026},{"$f":"SUM('PTRM Revenue data'!S$7:S$11)","v":-109.001866839371},{"$f":"SUM('PTRM Revenue data'!T$7:T$11)","v":-108.96713121669239},{"$f":"SUM('PTRM Revenue data'!U$7:U$11)","v":-108.94420991111505}]
[null,"Target opex (real)",{"$f":"C23-C24","v":508.08303237563837},{"$f":"D23-D24","v":516.29390324442431},526.45507515117015,545.26494722458915,558.91145244076517,null,"Total",{"$f":"SUM(J7:J20)","v":1},{"$f":"SUM(K7:K20)","v":1},{"$f":"SUM(L7:L20)","v":1},{"$f":"SUM(M7:M20)","v":1},{"$f":"SUM(N7:N20)","v":1}]

{"sheet":"PTRM Input","index":11,"n_rows":623,"n_cols":65,"rows_kept":623,"cut":false,"hidden":false,"merged":[[560,11,560,16],[560,17,560,22],[594,5,594,10],[594,11,594,16],[594,17,594,22],[520,4,520,5],[521,4,521,5],[527,4,527,6],[558,4,558,6],[560,5,560,10],[515,4,515,5],[516,4,516,5],[517,4,517,5],[518,4,518,5],[519,4,519,5],[510,4,510,5],[511,4,511,5],[512,4,512,5],[513,4,513,5],[514,4,514,5],[505,4,505,5],[506,4,506,5],[507,4,507,5],[508,4,508,5],[509,4,509,5],[500,4,500,5],[501,4,501,5],[502,4,502,5],[503,4,503,5],[504,4,504,5],[495,4,495,5],[496,4,496,5],[497,4,497,5],[498,4,498,5],[499,4,499,5],[490,4,490,5],[491,4,491,5],[492,4,492,5],[493,4,493,5],[494,4,494,5],[485,4,485,5],[486,4,486,5],[487,4,487,5],[488,4,488,5],[489,4,489,5],[480,4,480,5],[481,4,481,5],[482,4,482,5],[483,4,483,5],[484,4,484,5],[475,4,475,5],[476,4,476,5],[477,4,477,5],[478,4,478,5],[479,4,479,5],[469,4,469,6],[471,4,471,5],[472,4,472,5],[473,4,473,5],[474,4,474,5],[458,4,458,5],[459,4,459,5],[460,4,460,5],[461,4,461,5],[462,4,462,5],[453,4,453,5],[454,4,454,5],[455,4,455,5],[456,4,456,5],[457,4,457,5],[448,4,448,5],[449,4,449,5],[450,4,450,5],[451,4,451,5],[452,4,452,5],[443,4,443,5],[444,4,444,5],[445,4,445,5],[446,4,446,5],[447,4,447,5],[438,4,438,5],[439,4,439,5],[440,4,440,5],[441,4,441,5],[442,4,442,5],[433,4,433,5],[434,4,434,5],[435,4,435,5],[436,4,436,5],[437,4,437,5],[428,4,428,5],[429,4,429,5],[430,4,430,5],[431,4,431,5],[432,4,432,5],[423,4,423,5],[424,4,424,5],[425,4,425,5],[426,4,426,5],[427,4,427,5],[418,4,418,5],[419,4,419,5],[420,4,420,5],[421,4,421,5],[422,4,422,5],[413,4,413,5],[414,4,414,5],[415,4,415,5],[416,4,416,5],[417,4,417,5],[356,4,356,5],[358,4,358,5],[378,6,378,19],[410,4,410,6],[412,4,412,5],[350,4,350,5],[351,4,351,5],[352,4,352,5],[353,4,353,5],[354,4,354,5],[345,4,345,5],[346,4,346,5],[347,4,347,5],[348,4,348,5],[349,4,349,5],[338,4,338,5],[339,4,339,5],[340,4,340,5],[342,4,342,6],[344,4,344,5],[333,4,333,5],[334,4,334,5],[335,4,335,5],[336,4,336,5],[337,4,337,5],[326,4,326,5],[328,4,328,6],[330,4,330,5],[331,4,331,5],[332,4,332,5],[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],[34,4,34,5],[34,6,34,8],[35,4,35,5],[36,4,36,5],[37,4,37,5],[31,4,31,5],[31,6,31,8],[32,4,32,5],[32,6,32,8],[33,4,33,5],[33,6,33,8],[28,4,28,5],[28,6,28,8],[29,4,29,5],[29,6,29,8],[30,4,30,5],[30,6,30,8],[25,4,25,5],[25,6,25,8],[26,4,26,5],[26,6,26,8],[27,4,27,5],[27,6,27,8],[22,4,22,5],[22,6,22,8],[23,4,23,5],[23,6,23,8],[24,4,24,5],[24,6,24,8],[19,4,19,5],[19,6,19,8],[20,4,20,5],[20,6,20,8],[21,4,21,5],[21,6,21,8],[17,4,17,5],[17,6,17,8],[18,4,18,5],[18,6,18,8],[13,4,13,5],[13,6,13,8],[14,4,14,5],[14,6,14,8],[15,4,15,5],[15,6,15,8],[1,4,1,5],[1,8,1,9],[4,4,4,6],[5,6,5,8],[6,4,6,5],[6,6,6,8],[594,23,594,28],[594,29,594,34],[560,23,560,28],[560,29,560,34],[10,4,10,5],[10,6,10,8],[11,4,11,5],[11,6,11,8],[12,4,12,5],[12,6,12,8],[7,4,7,5],[7,6,7,8],[8,4,8,5],[8,6,8,8],[9,4,9,5],[9,6,9,8],[16,4,16,5],[16,6,16,8],[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,"Ergon - 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,"Overhead Sub-Transmission Lines",null,null,1596.4297338793881,null,11.749843329133073,55,610.50738816425257,19.495189864496506,45.000000000000007,"2025-26",5]
[null,null,null,null,"Asset Class 2",null,"Underground Sub-Transmission Cables",null,null,61.703743853496917,null,2.099817647461395,45.000000000000007,50.677814932298887,3.0474558175486446,50]
[null,null,null,null,"Asset Class 3",null,"Overhead Distribution Lines",null,null,6099.4666677341038,null,13.219905438157571,50,3534.8831588018447,16.93434788607674,45]
[null,null,null,null,"Asset Class 4",null,"Underground Distribution Cables",null,null,1125.4459829886532,null,4.5679655618991353,60,617.28339520589475,7.2738145482375369,50.000000000000007]
[null,null,null,null,"Asset Class 5",null,"Distribution Equipment",null,null,18.035266675078599,null,0.46547572956483746,35,31.194856060296861,0.59510017743004739,45]
[null,null,null,null,"Asset Class 6",null,"Substation Bays",null,null,1738.2161800086699,null,9.3709378664536143,45,1000.9166983899038,12.06102044858112,40]
[null,null,null,null,"Asset Class 7",null,"Substation Establishment",null,null,367.37148102623109,null,4.9445045834284507,60,178.785518478385,5.622420318778258,40]
[null,null,null,null,"Asset Class 8",null,"Distribution Substation Switchgear",null,null,635.45658912955821,null,7.9933103317504912,45,412.15666430887683,9.8005728668914216,40]
[null,null,null,null,"Asset Class 9",null,"Zone Transformers",null,null,335.18936280296288,null,2.588407649541137,50,188.84005622187277,3.1406776508868872,39.999999999999993]
[null,null,null,null,"Asset Class 10",null,"Distribution Transformers",null,null,1580.0877312967527,null,10.544198503701539,44.999999999999993,1169.275324436433,13.095292956280844,40]
[null,null,null,null,"Asset Class 11",null,"Low Voltage Services",null,null,446.35128331296801,null,20.393125141681136,35.000000000000007,389.19265896805985,19.697986407118552,40]
[null,null,null,null,"Asset Class 12",null,"Metering",null,null,66.885888668904428,null,1.5080850315008358,24.999999999999996,46.502350229956669,1.8107992392087289,25]
[null,null,null,null,"Asset Class 13",null,"Communications – Pilot Wires",null,null,207.0461918407303,null,11.304339014426873,35,48.232585047012705,5.2613437842591209,10]
[null,null,null,null,"Asset Class 14",null,"Composite Poles",null,null,0,null,0,0,0,0,0]
[null,null,null,null,"Asset Class 15",null,"Land & Easements (System) - combined",null,null,119.5758006587125,null,"n/a","N/A",48.455181390619636,"n/a","N/A"]
[null,null,null,null,"Asset Class 16",null,"Land Improvements",null,null,140.59319980928547,null,1,40,86.578127058009613,1,40.000000000000007]
[null,null,null,null,"Asset Class 17",null,"Control Centre - SCADA",null,null,35.58950557665581,null,2.6212607062251529,7.0000000000000009,17.310256525103725,3.8432658908079795,10]
[null,null,null,null,"Asset Class 18",null,"Other Equipment",null,null,1.3118032931100327,null,5,40,13.026656357413536,5,40]
[null,null,null,null,"Asset Class 19",null,"Generation Assets",null,null,14.327686737282013,null,5,30.000000000000004,6.457685671407198,5,15]
[null,null,null,null,"Asset Class 20",null,"Motor Vehicles",null,null,169.89434388384333,null,4.9887380283039917,10,186.86230447049974,6.0042897482251396,13.5]
[null,null,null,null,"Asset Class 21",null,"Plant & Equipment",null,null,43.512512180758783,null,1.9054453259976782,10,13.620981822626721,1.6858042650790588,5]
[null,null,null,null,"Asset Class 22",null,"Buildings",null,null,357.71016615100149,null,1,40,349.32964639289435,1,40]
[null,null,null,null,"Asset Class 23",null,"Office Equipment & Furniture",null,null,-12.977338098701285,null,5,7.0000000000000009,-8.8817841970012523E-16,5,10]
[null,null,null,null,"Asset Class 24",null,"Initial Leases (10 yr life)",null,null,53.6651388632622,null,4.3331662541036575,10,53.6651388632622,4.3331662541036575,10]
[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 & Easements - combined",null,null,35.331225011133654,null,"n/a","N/A",37.588935356227857,"n/a","N/A"]
[null,null,null,null,"Asset Class 27",null,"Communications",null,null,168.22778192383433,null,0.52109075532592863,30.000000000000004,0.94398253644815,0.22978044544216955,10]
[null,null,null,null,"Asset Class 28",null,"IT Systems",null,null,8.3886256042433924,null,0.96020990552144514,5,4.6984240672696895,1.2545148407951743,4]
[null,null,null,null,"Asset Class 29",null,"ICT Legacy Assets",null,null,79.994650092019768,null,"n/a","N/A",2.1316282072803006E-14,"n/a","n/a"]
[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,153.32062489784022,null,3.9668832159380791,5,121.41284355427092,3.2721390836809472,5]
[null,null,null,null,"Asset Class 49",null,"Buildings - capital works",null,null,199.89880052056571,null,38.514431102084558,40,178.0598080904773,38.597794480971835,40]
[null,null,null,null,"Asset Class 50",null,"Equity raising costs",null,null,8.2419325129262244,null,"n/a","n/a",0,0,5]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J56)+K57","v":15854.292562835282},{"$f":"SUM(K7:K56)","v":0},null,null,{"$f":"SUM(N7:N56)","v":9396.458441401619}]
[]
[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":"Overhead Sub-Transmission Lines"},null,36.71325945059656,39.346640375441858,46.043777525120817,50.936234315479254,70.653480774474687]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,3.8307607401048291,3.8864827018367252,3.8559950160853678,4.2781211178402687,4.0560815039780689]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,402.88378721596871,415.71753497780537,419.87973239210584,428.35904703480816,434.17804292459334]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,20.179416113900277,20.747003704407319,21.209313637736361,22.772171635460893,22.658771759204985]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,18.426198770339106,19.159831727145839,19.757745583606603,19.329341223831332,20.077086574861656]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,80.49218065878766,84.233037049794447,90.860616799195085,92.099011334921926,85.079369190184451]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,15.539749502277024,16.306695222171786,15.230491719857717,17.974068054210662,15.245325469896372]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,65.064439196790559,69.827501252359951,65.962978291581351,63.118820783169866,66.433072105992792]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,18.801581178620701,22.504994595972494,33.841139246358146,33.207579600035494,39.690558024590018]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,73.862615037906252,81.282764578500078,79.028724800928913,88.629553563672545,90.078107559101525]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,35.738431817207918,42.13700770651328,38.849244423709344,41.51735682766197,36.107240893074447]
[null,null,null,null,{"$f":"Asset12","v":"Metering"},null,9.1013629673502248,9.900423756571417,11.246281004956446,12.217906109968135,13.333526044341658]
[null,null,null,null,{"$f":"Asset13","v":"Communications – Pilot Wires"},null,4.0532143624027732,4.2347431756636027,4.1563850906243367,4.2926091352271865,4.5057580226760878]
[null,null,null,null,{"$f":"Asset14","v":"Composite Poles"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Land & Easements (System) - combined"},null,4.3117738585758092,2.1646786663116298,2.9551070749184745,0.6960895817963112,0.73232191070733277]
[null,null,null,null,{"$f":"Asset16","v":"Land Improvements"},null,0.15998911952392444,0.16442856055902769,0.16838547799816522,0.17298731936752718,0.1760335594387713]
[null,null,null,null,{"$f":"Asset17","v":"Control Centre - SCADA"},null,37.940786075813655,38.596621644627639,40.456624520162386,48.104836911387267,42.06983245246203]
[null,null,null,null,{"$f":"Asset18","v":"Other Equipment"},null,6.1098016864346259E-2,6.2079742716731119E-2,6.2773163003522994E-2,6.3708166690344056E-2,6.4507648616812685E-2]
[null,null,null,null,{"$f":"Asset19","v":"Generation Assets"},null,3.8624683766545087,4.9003131562305065,2.5065648084789407,0.57552409796071169,0.58779124610429667]
[null,null,null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,48.10849127567117,51.758784712739853,39.453301021153806,34.319965785106625,48.692479610977173]
[null,null,null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,6.6801759566004293,6.280393441700336,6.421802616624622,6.1698676005777635,6.0177707115905879]
[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,1.8657936376874082,1.0514327699638748,1.8200641784935676,2.0532482435869248,2.083896162217993]
[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,0,0,0,14.676588986401718,2.5327230753765684]
[null,null,null,null,{"$f":"Asset26","v":"Land & Easements - combined"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"Communications"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"IT Systems"},null,2.5385364999829161,2.0908708527281434,1.9920591884271253,1.6793071849887387,2.0462982278868824]
[null,null,null,null,{"$f":"Asset29","v":"ICT Legacy Assets"},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,{"$f":"Asset48","v":"In-house software"},null,64.755301187707829,50.74830601019989,40.419920098599697,31.919965524624583,39.588371229239129]
[null,null,null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,30.30306218450928,17.076718436309829,29.560352692085178,33.347583542394538,33.8453480139543]
[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":985.27447320184399},1004.1792888182716,1015.7393803718119,1052.5114936811706,1080.5337946955419,0,{"$f":"SUM(M61:M110)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G111,0,0,1,$R$7))","v":5138.2384307686407}]
[null,null,null,null,{"$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":"Overhead Sub-Transmission Lines"},null,10.278153052246376,10.753066298619721,11.004660419248443,11.388540969424612,11.626816134642198]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,0.84777286463393609,0.88686802449188451,0.907546223750894,0.9390447197233025,0.95843683316411921]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,88.651525211478997,92.741056524340479,94.904674153649978,98.201368910084042,100.23379380296106]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,4.5378222691743693,4.747509652531134,4.8586007649487595,5.0281111728764714,5.1333520165654836]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,4.0510642895681235,4.238412890598517,4.3377352130539233,4.4893919669742477,4.5838653676694818]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,18.397550588039611,19.246347163888121,19.695461020066766,20.379848473195345,20.802003830096044]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,2.9523229053736224,3.1111227487634148,3.1513474572076792,3.3391337898641087,3.3292410094213372]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,14.102726354604561,14.752769837779175,15.096458813123698,15.619782697147961,15.941334385559934]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,6.2728671956387014,6.5623903914124773,6.7156323254699384,6.9492303616784348,7.0935619221581021]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,17.578678215124707,18.389125341397452,18.817702249783625,19.470407874956539,19.871841059216514]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,8.2445931991240684,8.6250523059029351,8.8263961298155991,9.1332728168992166,9.3227382277918043]
[null,null,null,null,{"$f":"Asset12","v":"Metering"},null,2.4150397863035598,2.525990163484892,2.5844930821299097,2.6733240948649368,2.7271432659209025]
[null,null,null,null,{"$f":"Asset13","v":"Communications – Pilot Wires"},null,0.91331221539670104,0.95534217195815707,0.97753488173201031,1.0112809499912132,1.0318752371714028]
[null,null,null,null,{"$f":"Asset14","v":"Composite Poles"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Land & Easements (System) - combined"},null,0.45859689183512831,0.47979361519260083,0.49102588085231591,0.50816856230601049,0.51882298024362183]
[null,null,null,null,{"$f":"Asset16","v":"Land Improvements"},null,3.5858306567364627E-2,3.7511777899179213E-2,3.8386271341408019E-2,3.9718267053680548E-2,4.0538024094551622E-2]
[null,null,null,null,{"$f":"Asset17","v":"Control Centre - SCADA"},null,7.8219376796683902,8.1824267402399489,8.3730013389517861,8.6631482679278626,8.8413203154568532]
[null,null,null,null,{"$f":"Asset18","v":"Other Equipment"},null,1.3838159983363926E-2,1.4471698192126905E-2,1.4804800713016777E-2,1.5309076389469004E-2,1.560997535663658E-2]
[null,null,null,null,{"$f":"Asset19","v":"Generation Assets"},null,0.51915738174892589,0.54321392107464472,0.55598772061248225,0.57552409796071169,0.58779124610429667]
[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,{"$f":"Asset26","v":"Land & Easements - combined"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"Communications"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"IT Systems"},null,0,0,0,0,0]
[null,null,null,null,{"$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":"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":188.09281656651049},196.79247126776684,201.35144874645221,208.42460706931814,212.66008563359432,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G165,0,0,1,$R$7))","v":1007.321429283642}]
[null,null,null,null,{"$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,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"Underground 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,{"$f":"Asset7","v":"Substation Establishment"},null,2.0688531391151974,2.0678512902641408,2.0668499229892054,2.0668499229892054,2.0668499229892054]
[null,null,null,null,{"$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":"Metering"},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,{"$f":"Asset15","v":"Land & Easements (System) - combined"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Land Improvements"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"Control Centre - SCADA"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"Other Equipment"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Generation Assets"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,4.9954680378336773,5.3652511276320212,3.8657206129067712,4.2142478243838886,5.3366990319186165]
[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 & Easements - combined"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"Communications"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"IT Systems"},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,{"$f":"Asset31","v":""},null,0,0,0,0,0]
[null,null,null,null,{"$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,{"$f":"Asset49","v":"Buildings - capital works"},null,0,0,0,7.8332467909296808,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G169:G218)","v":7.0643211769488747},7.433102417896162,5.9325705358959766,{"$f":"SUM(J169:J218)","v":14.114344538302774},7.4035489549078219,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G219,0,0,1,$R$7))","v":41.947887623951608}]
[null,null,null,null,{"$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":"Overhead Sub-Transmission Lines"},null,1.9874519642869608,1.9073764644089659,1.897416149171768,1.884999937120728,1.8676424851708375]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,0.25616047539698611,0.24583963319048893,0.24455585922658343,0.24295554745111606,0.24071836475535241]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,4.0614685030184203,3.8978297703788551,3.8774753128407951,3.8521020937249362,3.8166311763624496]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,1.1854046826991564,1.1376440956608145,1.1317033209726723,1.1242977402737855,1.1139449844885618]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,0.18372889269852793,0.1763263575986955,0.17540558179010118,0.17425777196493841,0.17265317196245966]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,2.4573739398428112,2.3583650328825523,2.3460496564426041,2.3306977000310511,2.3092361749978978]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,2.1022825222235411,2.0175804379081503,2.0070446377905813,1.9939110445988144,1.9755507176473748]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,2.0528170511123984,1.9701079570161939,1.9598200580778615,1.9469954906082538,1.9290671713497896]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,0.45578898380980976,0.43742500250445615,0.43514077021005881,0.43229331891302025,0.42831267659917877]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,2.2347793198426715,2.1447388688687483,2.1335390477353657,2.11957770707353,2.1000602166587643]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,4.5932223174631984E-2,4.4081589399673875E-2,4.3851395447525296E-2,4.3564442991234603E-2,4.3163292990614915E-2]
[null,null,null,null,{"$f":"Asset12","v":"Metering"},null,0.12896354968262055,0.1237675394683151,0.12312122567959029,0.12231555147538946,0.12118924570441879]
[null,null,null,null,{"$f":"Asset13","v":"Communications – Pilot Wires"},null,0.21729474809537438,0.20853982677538024,0.20745083230944664,0.20609332645853293,0.20419557837867824]
[null,null,null,null,{"$f":"Asset14","v":"Composite Poles"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Land & Easements (System) - combined"},null,2.8265983492081221E-2,2.712713193826085E-2,2.6985474121554033E-2,2.6808887994605912E-2,2.6562026455763024E-2]
[null,null,null,null,{"$f":"Asset16","v":"Land Improvements"},null,2.8265983492081221E-2,2.712713193826085E-2,2.6985474121554033E-2,2.6808887994605912E-2,2.6562026455763024E-2]
[null,null,null,null,{"$f":"Asset17","v":"Control Centre - SCADA"},null,0.24026085968269037,0.23058062147521718,0.22937653003320926,0.22787554795415019,0.22577722487398569]
[null,null,null,null,{"$f":"Asset18","v":"Other Equipment"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Generation Assets"},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,{"$f":"Asset26","v":"Land & Easements - combined"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"Communications"},null,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"IT Systems"},null,0,0,0,0,0]
[null,null,null,null,{"$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":"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":17.66623968255076},16.954457461413025,16.865921325971271,16.755554996628685,16.601266534851892,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G273,0,0,1,$R$7))","v":84.84344000141563}]
[null,null,null,null,{"$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,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,{"$f":"G61-G169-G223","v":34.725807486309598},37.439263911032889,44.146361375949049,49.051234378358529,68.785838289303854,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,3.574600264707843,3.6406430686462361,3.6114391568587845,4.0351655703891529,3.8153631392227165,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,398.82231871295028,411.81970520742652,416.00225707926506,424.50694494108325,430.36141174823086,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,18.99401143120112,19.609359608746505,20.077610316763689,21.647873895187107,21.544826774716423,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,18.242469877640577,18.983505369547142,19.582340001816501,19.155083451866393,19.904433402899198,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,78.03480671894485,81.874672016911902,88.514567142752483,89.768313634890873,82.770133015186559,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,11.368613840938286,12.221263493999494,11.156597159077929,13.913307086622641,11.202924829259791,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,63.01162214567816,67.857393295343755,64.003158233503484,61.171825292561614,64.504004934643007,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,18.34579219481089,22.06756959346804,33.405998476148085,32.775286281122476,39.262245347990842,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,71.627835718063579,79.138025709631336,76.895185753193545,86.509975856599013,87.978047342442764,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,35.692499594033286,42.092926117113606,38.805393028261818,41.473792384670737,36.064077600083834,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"Metering"},null,8.9723994176676047,9.7766562171031026,11.123159779276856,12.095590558492745,13.21233679863724,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Communications – Pilot Wires"},null,3.8359196143073988,4.0262033488882221,3.9489342583148899,4.0865158087686533,4.3015624442974092,0,0,0,0,0]
[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":"Land & Easements (System) - combined"},null,4.2835078750837283,2.1375515343733689,2.9281216007969206,0.6692806938017053,0.70575988425156977,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Land Improvements"},null,0.13172313603184321,0.13730142862076683,0.1414000038766112,0.14617843137292127,0.14947153298300828,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"Control Centre - SCADA"},null,{"$f":"G77-G185-G239","v":37.700525216130963},38.36604102315242,40.227247990129179,47.876961363433118,41.844055227588044,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"Other Equipment"},null,6.1098016864346259E-2,6.2079742716731119E-2,6.2773163003522994E-2,6.3708166690344056E-2,6.4507648616812685E-2,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Generation Assets"},null,3.8624683766545087,4.9003131562305065,2.5065648084789407,0.57552409796071169,0.58779124610429667,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,43.113023237837496,46.393533585107832,35.587580408247035,30.105717960722735,43.35578057905856,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,6.6801759566004293,6.280393441700336,6.421802616624622,6.1698676005777635,6.0177707115905879,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":"Buildings"},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,1.8657936376874082,1.0514327699638748,1.8200641784935676,2.0532482435869248,2.083896162217993,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,0,0,0,14.676588986401718,2.5327230753765684,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":"Land & Easements - combined"},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"Communications"},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":"IT Systems"},null,2.5385364999829161,2.0908708527281434,1.9920591884271253,1.6793071849887387,2.0462982278868824,0,0,0,0,0]
[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,{"$f":"Asset31","v":""},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$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,{"$f":"Asset48","v":"In-house software"},null,64.755301187707829,50.74830601019989,40.419920098599697,31.919965524624583,39.588371229239129,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,{"$f":"G109-G217-G271","v":30.30306218450928},17.076718436309829,29.560352692085178,25.514336751464857,33.8453480139543,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G277:G326)","v":960.54391234234413},979.79172893896236,{"$f":"SUM(I277:I326)","v":992.94088850994467},1021.6415941462394,1056.5289792057822,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G327,0,0,1,$R$7))","v":5011.4471031432722}]
[null,null,null,null,{"$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,519.74236746251006,510.56462766512686,504.42984480892522,496.69561136230567,490.38684517711448]
[null,null,null,null,"Corporate"]
[null,null,null,null,"Other"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Debt raising costs",null,7.885335695149001,8.0596013547247161,8.2288051062098937,8.3887992824391926,8.5498462431456268,0,0,0,0,0]
[null,null,null,null,"Total",null,527.62770315765908,518.62422901985155,512.65864991513513,505.08441064474488,498.9366914202601,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G341,0,0,1,$R$7))","v":2562.931684157651}]
[null,null,null,null,{"$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",{"$f":"IF(AND(R345=\"No\",S345=\"Yes\"),\"Caution - there appears to be an error, if an adjustment is not included as tax income, it should not be a tax expense.\",\"\")","v":""}]
[null,null,null,null,"CESS increments as per NER 6.4.3(a)(5) & 6.5.8A",null,-110.53863941491133,-110.53863941491133,-110.53863941491133,-110.53863941491133,-110.53863941491133,null,null,null,null,null,null,"Yes","Yes",{"$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,1.4777020783592374,1.5029498936610697,1.5367725755403316,1.5715081982189307,1.5944295037962819,null,null,null,null,null,null,"Yes","Yes",""]
[null,null,null,null,"CESS penalty catchup FY20",null,-4.8064238109028885,-4.8064238109028885,-4.8064238109028885,-4.8064238109028885,-4.8064238109028885,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$354,\"Yes\",G345:G354)","v":-113.86736114745497},{"$f":"SUMIF($R$345:$R$354,\"Yes\",H345:H354)","v":-113.84211333215315},-113.80829065027389,-113.77355502759528,-113.75063372201794,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Non-tax Income",null,{"$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$354,\"Yes\",G345:G354)","v":-113.86736114745497},{"$f":"SUMIF($S$345:$S$354,\"Yes\",H345:H354)","v":-113.84211333215315},-113.80829065027389,-113.77355502759528,-113.75063372201794,0,0,0,0,0]
[null,null,null,null,"Total Adjustments Included as Non-tax Expense",null,{"$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":-113.86736114745497},-113.84211333215315,-113.80829065027389,-113.77355502759528,-113.75063372201794,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G359,0,0,1,$R$7))","v":-569.04195387949517}]
[null,null,null,null,"Tax"]
[null,null,null,null,{"$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"},{"$f":"F525","v":"2024-25"}]
[null,null,null,null,"Tax Loss Carried Forward From Previous Period ",-22.455167428413461,{"$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","$m Nominal",1391.9207477357916]
[null,null,null,null,"Revenue Yield","$/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":"Overhead Sub-Transmission Lines"},null,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641]
[null,null,null,null,{"$f":"Asset6","v":"Substation Bays"},null,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584]
[null,null,null,null,{"$f":"Asset12","v":"Metering"},null,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,2.916718833828424,2.1089757562904552,2.1089757562904561,0.85716434912346651]
[null,null,null,null,{"$f":"Asset13","v":"Communications – Pilot Wires"},null,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071]
[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":"Land & Easements (System) - combined"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Land Improvements"},null,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355]
[null,null,null,null,{"$f":"Asset17","v":"Control Centre - SCADA"},null,8.4754971562531605,8.2979854425606057,5.4780913934847417,4.9069626101004991,4.1278316697771258,2.8332224392947691,1.4699148651849101,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"Other Equipment"},null,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2]
[null,null,null,null,{"$f":"Asset19","v":"Generation Assets"},null,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554]
[null,null,null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,26.747585726930261,24.373112398440551,22.483854299757375,21.221604411075329,18.745998258109509,15.258049453950324,13.964456829604503,12.350683050861676,9.7721076352486271,4.976891819865183,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,9.3126418751301365,7.6231906988255487,6.0380094963577653,5.4082370538979951,4.6234393789680395,3.1875637459614437,2.7126468011431109,2.2154647006990227,1.5719163283835433,0.81940210139218361,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":"Buildings"},null,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895]
[null,null,null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,-6.4886690493506425,-6.4886690493506425,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,12.384740329877598,12.384740329877598,12.384740329877598,12.384740329877598,4.1261775437518109,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$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,{"$f":"Asset26","v":"Land & Easements - combined"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"Communications"},null,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507]
[null,null,null,null,{"$f":"Asset28","v":"IT Systems"},null,3.3722341841122256,2.7069882413789506,1.6818721532770393,0.62753102547517681,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":"ICT Legacy Assets"},null,15.998930018403943,15.998930018403943,15.998930018403943,15.998930018403943,15.998930018403943,3.7889547652822482E-14,0,0,0,0,0,0,0,0,0,0]
[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":"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,{"$f":"Asset48","v":"In-house software"},null,45.694640670163281,38.513879921508959,31.463550191941167,24.593002429028441,13.055551685198388,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098]
[null,null,null,null,"Total",null,{"$f":"SUM(G413:G462)","v":624.20991457651849},612.12247166664406,604.24136154809821,{"$f":"SUM(J413:J462)","v":593.85332154285743},{"$f":"SUM(K413:K462)","v":569.39024221920749},529.99114930420512,526.85933216093122,523.27846141655937,520.05633762863079,514.50860758625595,508.71231366499865,508.71231366499865,506.91098187815362,506.10323880061566,506.10323880061566,504.85142739344866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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":"Overhead Sub-Transmission Lines"},null,30.703506558446716,30.194315255163836,29.707754676471311,29.242819012387333,28.798547155595987,28.374020714662024,27.968362115547354,27.580732787504449,27.210331429596781,26.856392354262788,26.5181839044992,26.19500694139176,25.886193398866876,25.591104902676442,25.309131450761125,25.039690152264274,19.081195733830011,5.2894985974294544,5.0544097708770339,4.8297693366158327,4.615112921655129,4.4099967918037892,4.2139969343902877,4.0267081817507195,3.8477433736729103,3.6767325570652254,3.5133222211956601,3.357174566920297,3.2079668083905064,3.0653905057953725,2.9291509277600234,2.7989664420818001,2.6745679335448314,2.5556982476095054,2.4421116588268608,2.3335733628790001,2.2298589911954894,2.130754147142357,2.0360539628249192,1.9455626755882558,1.8590932233398889,1.7764668578581158,1.6975127752866441,1.6220677630516822,1.5499758624716078,1.4810880463617582,1.4152619109679021,1.3523613815915507,1.2922564312985929,1.2348228121297664,3.5516024430768223,4.3997026058567688,6.2496112523617411,4.5882535813092336,7.759520578185402]
[null,null,null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,1.785370355767212,1.7808744357200397,1.7765583524747546,1.7724149125592805,1.7684372102404258,1.7646186160143245,1.7609527655572679,1.7574335491184934,1.7540551013372698,1.7508117914672954,1.74769821399212,1.7447091796159511,1.7418397066148295,1.7390850125337523,1.7364405062159185,1.7339017801507979,1.7314646031282825,1.7291249131866673,1.7268788108427167,1.7247225525925245,1.7226525446723393,1.7206653370689622,1.7187576177697199,1.7169262072424474,1.7151680531362661,1.7134802251943313,1.7118599103700745,0.94488977667730523,3.5838771408846691E-2,3.4405220552492823E-2,3.3029011730393111E-2,3.1707851261177387E-2,3.0439537210730293E-2,2.9221955722301081E-2,2.8053077493409035E-2,2.6930954393672671E-2,2.5853716217925767E-2,2.4819567569208733E-2,2.3826784866440381E-2,2.2873713471782766E-2,7.3602421567034226E-2,0.13138317752015904,9.1535964292788888E-2,8.0726484675756757E-2,0.17172107526704761,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,131.22228042776646,128.92087600538196,126.72175622399232,124.6203750995533,122.61238869175604,120.69364612430532,118.86018100429685,117.10820322295542,115.4340911207847,113.8343840009327,112.30577497529637,110.84510412857718,109.44935198615663,108.11563327228811,106.84119094570262,105.62339050029871,104.45971451913498,103.34775747046741,102.28522073507396,101.26990785458689,100.29971999101035,99.372651588037215,98.486786225196212,97.640292656259277,96.8314210237195,96.058499241514866,95.31992953851929,94.61418515565687,26.326503443856325,13.854720653887092,13.238955291492108,12.650557278536903,12.088310288379706,11.55105205334061,11.037671962081028,10.547108763766314,10.078348374265591,9.630421779853787,9.2024030340825078,8.7934073436788402,8.4025892395153363,8.0291408288702097,7.672290125364869,7.3312994531264311,7.0054639218763679,24.131953600072531,23.35932323957239,25.940724206675476,38.269728799214363,38.915744474807184,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,20.563203207417182,20.43271695932706,20.307450161160549,20.187194034920694,20.071748153730432,19.960920107787789,19.854525183682842,19.7523860565421,19.654332494486987,19.560201074914076,19.469834912124078,19.383083395845684,19.29980194021843,19.219851742816257,19.143099553310176,19.069417451384343,18.998682633535534,18.930777208400681,18.865588000271227,18.803006360466942,18.742927986254838,18.685252747011212,18.629884517337331,18.57673101685041,18.525703656382962,18.476717390334208,18.429690574927413,18.384544832136886,18.341204919057979,14.298552214635318,0.95860953344448263,0.92026515210670312,0.88345454602243501,0.84811636418153769,0.814191709614276,0.78162404122970508,0.75035907958051684,0.72034471639729625,0.69153092774140446,0.66386969063174839,0.63731490300647864,0.6118223068862193,0.5873494146107705,0.56385543802633964,0.54130122050528606,0.51964917168507463,0.49886320481767155,0.47890867662496472,0.4597523295599662,0.44136223637756766,0.42370774692246499,0.40675943704556639,0.3904890595637438,0.37486949718119417,0.35987471729394638]
[null,null,null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,0.91160840706056256,0.91083974328828421,0.91010524235032897,0.90940338589850522,0.90873272306676245,0.90809186747198611,0.90747949434808872,0.90689433780747575,0.90633518822422321,0.90580088973355966,0.90529033784248136,0.90480247714656181,0.90433629914823876,0.90389084017206367,0.90346517937260717,0.90305843683090437,0.90266977173549956,0.90229838064433476,0.90194349582388855,0.90160438366212881,0.90128034315200289,0.90097070444232707,0.90067482745308103,0.90039210055224628,0.90012193929144824,0.89986378519779708,0.89961710461941924,0.89938138762230246,0.89915614693616874,0.89894091694719658,0.9217032196745284,0.92498971182140066,0.89626817048931207,0.38409441961104079,3.6337578221926486E-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,{"$f":"Asset6","v":"Substation Bays"},null,39.336701225468047,38.683772889299966,38.063490969940297,37.47422314654861,36.914418714326501,36.382604503715513,35.877381003635058,35.39741867855863,34.94145446973603,34.508288471354554,34.096780772892153,33.705848459352865,33.334462761490556,32.981646348521352,32.646470756200614,32.32805394349591,32.025557971426444,31.738186797960449,31.46518418316775,31.20583169911469,30.959446839264281,30.725381222406394,30.503018886391406,30.291774667177162,30.091092658923628,29.900444751082773,19.931067393522625,3.269134999701051,3.1056782497159983,2.9503943372301995,2.8028746203686894,2.6627308893502546,2.5295943448827418,2.4031146276386046,2.282958896256674,2.1688109514438407,2.0603704038716488,1.9573518836780657,1.8594842894941626,1.7665100750194545,4.7124424618478988,5.4960438700441374,6.1121304146877513,8.8717773912547955,8.3712972875350431,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Substation Establishment"},null,7.2707974935794422,7.2145920596433175,7.1611968974039986,7.110471493276644,7.0622823593556587,7.0165026821307217,6.9730119887670314,6.9316958300715266,6.8924454793107968,6.8551576460881041,6.8197342045265437,6.7860819350430628,6.7541122790337571,6.7237411058249155,6.6948884912765161,6.6674785074555372,6.6414390228256055,6.6167015124271709,6.5932008775486599,6.5708752744140728,6.5496659514362143,6.529517094607252,6.5103756806197355,6.4921913373315947,1.781079635470286,0.31181602653338764,0.29622522520671823,0.2814139639463823,0.26734326574906325,0.25397610246161012,0.24127729733852959,0.22921343247160308,0.21775276084802286,0.20686512280562172,0.19652186666534058,0.18669577333207354,0.1773609846654699,0.16849293543219646,0.16006828866058659,0.1520648742275573,0.14446163051617941,0.13723854899037044,0.13037662154085192,0.12385779046380932,0.11766490094061886,0.11178165589358791,0.10619257309890848,0.10088294444396306,9.5838797221764929E-2,9.1046857360676636E-2,8.6494514492642866E-2,8.2169788768010732E-2,7.8061299329610229E-2,7.415823436312971E-2,7.0450322644973196E-2]
[null,null,null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,15.949730344993075,15.722043590696947,15.505741174115627,15.300253878363375,15.105040947398731,14.919588662982324,14.743408992786733,14.576038306100925,14.417036153749406,14.265984109015463,14.122484666518218,13.986160196145835,13.85665194929207,13.733619114780993,13.616737921995473,13.505700788849225,13.400215512360294,13.300004499695804,13.204804037664541,13.114363598734844,13.028445181751628,12.946822685617574,12.869281314290221,12.79561701152924,12.725635923906307,12.659153890664518,9.7966859419329619,1.1400006650135557,1.0830006317628778,1.028850600174734,0.97740807016599729,0.92853766665769755,0.88211078332481263,0.83800524415857203,0.79610498195064339,0.75629973285311114,0.71848474621045566,0.68256050889993292,0.6484324834549362,0.61601085928218957,1.7622855623809728,2.217638157216288,2.1384320851871275,2.3813306494088513,3.2045198721683548,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"Zone Transformers"},null,10.507181658966648,10.473100942171866,10.440724261216827,10.409966414309537,10.380746459747613,10.352987502913786,10.32661649392165,10.301564035379117,10.277764199763714,10.255154355929081,10.23367500428618,10.213269620225423,10.193884505367706,10.175468646252872,10.157973580093783,10.141353267242643,7.7556328840890005,0.28499681461486392,0.27074697388412061,0.25720962518991458,0.24434914393041887,0.23213168673389795,0.22052510239720302,0.20949884727734289,0.19902390491347577,0.18907270966780196,0.17961907418441186,0.17063812047519128,0.16210621445143172,0.15400090372886016,0.14630085854241714,0.13898581561529627,0.13203652483453143,0.12543469859280487,0.11916296366316464,0.11320481548000635,0.10754457470600604,0.10216734597070573,9.7058978672170421E-2,9.2206029738561901E-2,8.7595728251633795E-2,8.3215941839052121E-2,7.9055144747099487E-2,7.5102387509744545E-2,7.1347268134257277E-2,8.7514088170814353E-2,0.44184282098889005,0.1659979687621701,7.5261038605910824E-2,0.58498217802310304,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,54.545714232425425,53.684774810549257,52.86688235976689,52.089884531523637,51.351736594692554,50.650496054703012,49.984317541712954,49.351447954372404,48.750221846398887,48.179057043824031,47.636450481377921,47.120974247054122,46.631271824446507,46.16605452296929,45.72409808656591,45.304239471982712,44.905373788128671,44.526451388467336,44.166475108789058,43.824497643094695,29.081766788254832,5.8640585929940059,5.5708556633443056,5.2923128801770911,5.0276972361682368,4.7763123743598248,4.5374967556418326,4.3106219178597414,4.095090821966755,3.8903362808684165,3.6958194668249962,3.5110284934837459,3.335477068809559,3.1687032153690811,3.0102680546006271,2.8597546518705959,2.7167669192770658,2.5809285733132126,2.4518821446475516,2.3292880374151741,7.3594321096035191,7.6725188325993923,6.6386717896877423,11.079205657514292,11.50664432148335,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,18.092365695638193,17.637901518017376,17.206160549277602,16.796006628974812,16.40636040468717,16.036196491613904,15.684540774194302,15.350467842645681,15.03309855767449,14.73159773695186,14.445171957265362,14.173067466563186,13.914568200396122,13.668993897537412,13.435698309821634,13.214067501491645,13.003518233578157,12.803496429060345,12.613475714768422,12.432956036191094,12.032976213114512,3.0954611884047147,2.9406881289844784,2.7936537225352542,2.6539710364084916,2.5212724845880672,2.3952088603586636,2.2754484173407308,2.1616759964736945,2.0535921966500101,6.779993579117213,5.233018468924997,7.8311045384044631,8.7424671009919699,10.43166804891154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"Metering"},null,3.5521864736702149,3.5293113578827411,3.5082662513582656,3.4889047533557478,3.4710921751934314,3.4547046032841009,3.4396280371275165,3.425757596263459,3.4129967906685259,3.4012568495211868,3.390456103665636,3.3805194174785287,0.2612224821410486,9.6719728670827038E-2,8.8982150377160896E-2,8.1863578346988042E-2,7.5314492079228967E-2,6.9289332712890644E-2,6.3746186095859386E-2,5.8646491208190654E-2,0.38622876679883761,2.4161836004064369E-2,2.6678809883412535E-3,2.0910093208235933E-2,0.24046607189471314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Communications – Pilot Wires"},null,6.9149455591440194,5.5319564473152152,4.425565157852172,3.5404521262817372,2.8323617010253899,2.2658893608203119,1.8127114886562492,1.4501691909249992,1.1601353527399998,0.92810828219200014,0.74248662575360014,0.59398930060288035,0.47519144048230455,0.38015315238584368,0.30412252190867461,0.24329801752693994,0.1946384140215521,0.15571073121724216,0.12456858497379386,9.9654867979035444E-2,7.9723894383228355E-2,6.3779115506582856E-2,5.1023292405266041E-2,4.0818633924212831E-2,3.2654907139370165E-2,2.6123925711495841E-2,2.0899140569196461E-2,1.6719312455357203E-2,1.3375449964285479E-2,1.0700359971428951E-2,1.2764493550423773E-2,1.0504885671657683E-2,5.578575853770573E-3,5.2739025499731083E-3,8.6795822598908501E-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,{"$f":"Asset14","v":"Composite Poles"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Land & Easements (System) - combined"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":"Land Improvements"},null,3.0659808790230372,3.0667540154142521,3.067488494985906,3.0681862505789774,3.0688491183923952,3.0694788428151423,3.0700770810167515,3.0706454073082807,3.0711853172852335,3.0716982317633383,3.0721855005175382,3.0726484058340278,3.0730881658846929,3.0735059379328251,3.0739028213785504,3.0742798606519894,3.0746380479617565,3.0749783259060353,3.0753015899531002,3.0756086907978117,3.0759004366002878,3.07617759511264,3.076440895699375,3.076691031256773,3.0769286600363008,3.0771544073768524,3.0773688673503763,0.61936617585267073,-3.677452396003231E-3,-3.493579776203069E-3,-3.3189007873929166E-3,-3.1529557480232725E-3,-2.9953079606221079E-3,-2.8455425625910015E-3,-2.7032654344614528E-3,-4.4893295180675093E-2,-6.4687480740925063E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":"Control Centre - SCADA"},null,2.7142712469062875,2.1714169975250299,2.1677677911238318,1.8155367346538567,1.7609421831800844,1.5470390682963093,1.3943822128460379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":"Other Equipment"},null,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.28111145861478981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":"Generation Assets"},null,0.99258547103246997,0.99258547103246997,0.99258547103246997,0.99258547103246997,0.99258547103246997,0.50217284521237815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,31.455631231623279,29.146950157502811,27.071394938369,9.6329638644799971,8.2058581067792549,8.9644793427039815,8.1162918089219804,8.437135659282152,11.326159336588521,10.339617966484077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,3.2690356374304139,1.9614213824582483,1.176852829474949,0.70611169768496973,0.42366701861098155,0.2668614773464868,0.16066320932395328,0.10053031369932128,6.5227379000702787E-2,4.2218148546007583E-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,null,{"$f":"Asset22","v":"Buildings"},null,13.823919339410725,13.824062135343652,13.824197791479934,13.8243266648094,13.824449094472394,13.824565402652237,13.82467589542309,13.824780863555398,13.824880583281091,13.824975317020501,13.825065314072939,13.825150811272755,13.825232033612581,13.825309194835416,13.825382497997108,13.825452136000717,13.825518292104144,13.8255811404024,13.825640846285744,13.82569756687492,13.825751451434638,13.825802641766369,13.825851272581513,13.825897471855901,3.7195556475975797,-7.9220205756395869E-4,-7.5259195468576072E-4,-7.149623569514728E-4,-6.7921423910389904E-4,-6.4525352714870396E-4,-6.1299085079126871E-4,-5.8234130825170519E-4,-5.5322424283911974E-4,-5.2556303069716394E-4,-4.9928487916230601E-4,-9.4864127040838186E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,13.33697186261516,7.181209041382723,3.8666770708718432,2.0819880725164408,2.4288121561208413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":"Land & Easements - combined"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":"Communications"},null,0.15103720583170374,0.12082976466536302,9.6663811732290439E-2,7.7331049385832351E-2,6.1864839508665885E-2,4.9491871606932691E-2,3.9593497285546148E-2,3.1674797828436893E-2,2.5339838262749527E-2,2.0271870610199604E-2,1.6217496488159667E-2,1.2973997190527733E-2,1.0379197752422192E-2,8.3033582019377307E-3,6.6426865615502092E-3,5.314149249240163E-3,4.2513193993921426E-3,3.4010555195137073E-3,2.7208444156109571E-3,2.1766755324887539E-3,1.7413404259910335E-3,1.3930723407928171E-3,1.1144578726342558E-3,8.9156629810741581E-4,7.1325303848595581E-4,2.1616069539798057E-3,7.5968681332127261E-4,8.6771008722855134E-5,2.1206147817771638E-4,-3.6711410025785929E-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]
[null,null,null,null,{"$f":"Asset28","v":"IT Systems"},null,1.2578735537271546,0.63956087775496107,0.32383650840272926,0.12794109375000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":"ICT Legacy Assets"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":""}]
[null,null,null,null,{"$f":"Asset31","v":""}]
[null,null,null,null,{"$f":"Asset32","v":""}]
[null,null,null,null,{"$f":"Asset33","v":""}]
[null,null,null,null,{"$f":"Asset34","v":""}]
[null,null,null,null,{"$f":"Asset35","v":""}]
[null,null,null,null,{"$f":"Asset36","v":""}]
[null,null,null,null,{"$f":"Asset37","v":""}]
[null,null,null,null,{"$f":"Asset38","v":""}]
[null,null,null,null,{"$f":"Asset39","v":""}]
[null,null,null,null,{"$f":"Asset40","v":""}]
[null,null,null,null,{"$f":"Asset41","v":""}]
[null,null,null,null,{"$f":"Asset42","v":""}]
[null,null,null,null,{"$f":"Asset43","v":""}]
[null,null,null,null,{"$f":"Asset44","v":""}]
[null,null,null,null,{"$f":"Asset45","v":""}]
[null,null,null,null,{"$f":"Asset46","v":""}]
[null,null,null,null,{"$f":"Asset47","v":""}]
[null,null,null,null,{"$f":"Asset48","v":"In-house software"},null,35.331584444269645,28.297412321195999,15.335674821196001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.619414253732014,3.9188781652700095,3.524513071854825,2.772187547000172,1.5453161720002129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G472:G521)","v":451.84595398441905},427.21074965093936,401.61626327825599,{"$f":"SUM(J472:J521)","v":360.36081178905124},{"$f":"SUM(K472:K521)","v":353.54239275111973},346.09582761524462,339.89027206125724,334.44644790212431,333.24856211109613,328.42244761281688,314.43896194332456,311.03486145154631,304.70305964311075,301.49455225060638,298.59969893174548,295.85203101542862,285.17129671154458,261.68972607031861,259.3313772326415,257.08800012926213,240.63916126634555,206.56569537206383,204.61341416992713,202.79277889743204,186.460448453906,179.37948464639362,165.00952341560401,134.90230535404211,64.314210368309006,47.108768599231119,37.353368732103625,34.656185044658962,36.122560794133456,35.474090100710342,35.819942083963767,23.638501504633567,22.382992113770904,20.770029005256934,18.71605706644489,16.381793299053566,25.038817280028944,26.155468521823948,25.147354335405641,32.129223015031705,32.539935730381927,26.331986562183765,25.821483749445761,28.038875178098124,40.192837395900597,41.26795855869829,4.0618047044919301,4.8886318316703452,6.7181616112550948,5.0372813128535574,8.1898456181243215]
[]
[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",13512937.813199997,13471525.885199996,13439614.598199999,13440321.150199998,13381012.524199998,13368452.483199997,0,0,0,0,0]
[]
[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,"Ergon - 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},{"$f":"I7*(1+J6)","v":1.1146146609404295},1.1452648691396481,1.176757911455065,1.2091169645431914,1.2423658423833481,1.2765290138030738,1.311631620485455,1.3476994954716304,1.3847591821720864,1.4228379539007336,1.4619638339461412,1.5021656161946988,1.5434728863208862,1.5859160435602404,1.6295263230810482,1.6743358189712254,1.7203775078573005,1.7676852731728845,1.8162939300944869,1.8662392511630284,1.9175579926099056,1.9702879214069846,2.0244678430604264,2.0801376301687995,2.1373382517665003,2.1961118034740696,2.2565015384775995,2.3185518993600245,2.3823085508077275,2.4478184132165248,2.5151296972217665,2.584291939177962,2.6553560376140406,2.7283742906910762,2.8034004346900439,2.8804896835579288,2.959698769541296,3.0410859849372187,3.1247112249922955,3.2106360319813252,3.2989236404980771,3.3896390239914891,3.4828489425815405,3.5786219921899898,3.6770286550221307,3.7781413514367213,3.8820344932422568,3.9887845384588094,4.0984700475857352,4.2111717414166563,4.3269725604442693,4.4459577258986931]
[]
[null,"Opening Regulatory Asset Base (RAB)",null,null,null,16282.070482880981]
[null,"Real Net Capital Expenditure (capex)",null,null,null,null,{"$f":"SUM(G11:G60)","v":974.48471766640967},994.23619208015043,1007.9258490025908,1037.5919641101386,1073.5859843729854,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,35.229798730923392,37.991207810561157,44.812595880709338,49.817046322589896,69.896342991231705,0,0,0,0,0]
[null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,3.6264800442383018,3.6943148164902695,3.6659411657027698,4.0981645556321951,3.8769598110238057,0,0,0,0,0]
[null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,404.61060619531173,417.89090827741495,422.28035224013519,431.13455570287238,437.30932985405752,0,0,0,0,0]
[null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,19.269680052159572,19.898448262717459,20.380611432806894,21.985851126672703,21.892654642059053,0,0,0,0,0]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,18.507231038402249,19.263367441763151,19.87786674935646,19.454142015551795,20.225778136537002,0,0,0,0,0]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,79.167360925984767,83.081699640451674,89.850384115350167,91.169820603397213,84.106405483161282,0,0,0,0,0]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,11.533611640960272,12.401434018881336,11.32496686728083,14.130528465161396,11.383789103180719,0,0,0,0,0]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,63.926138125842321,68.857772852918828,64.969061449527615,62.126869850627756,65.545382092421093,0,0,0,0,0]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,18.612052918779195,22.392898116044599,33.910144869125894,33.286990135832404,39.89610995081518,0,0,0,0,0]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,72.667402676636726,80.304708650165068,78.055648912602194,87.860612056600132,89.398398357564517,0,0,0,0,0]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,36.21052087549279,42.713476078748634,39.391024346459147,42.12130158567804,36.646309767948708,0,0,0,0,0]
[null,null,{"$f":"Asset12","v":"Metering"},null,null,null,9.1026198812656123,9.9207874096831201,11.291024867495732,12.284432854504621,13.42564178267525,0,0,0,0,0]
[null,null,{"$f":"Asset13","v":"Communications – Pilot Wires"},null,null,null,3.8915920389562837,4.0855591733499388,4.0085295721282881,4.1503164991346857,4.3710085023644423,0,0,0,0,0]
[null,null,{"$f":"Asset14","v":"Composite Poles"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset15","v":"Land & Easements (System) - combined"},null,null,null,4.3456763492402342,2.1690641338766139,2.9723113275101092,0.67972983245952745,0.71715393990873977,0,0,0,0,0]
[null,null,{"$f":"Asset16","v":"Land Improvements"},null,null,null,0.13363489308167692,0.13932557861751441,0.14353394104877326,0.14846064078422569,0.15188465818886632,0,0,0,0,0]
[null,null,{"$f":"Asset17","v":"Control Centre - SCADA"},null,null,null,38.247689875549248,38.931647824132824,40.834337222565317,48.624439981051708,42.519601549819768,0,0,0,0,0]
[null,null,{"$f":"Asset18","v":"Other Equipment"},null,null,null,6.1984759831375504E-2,6.29949459471741E-2,6.3720503755113761E-2,6.4702809855085169E-2,6.5549084599579782E-2,0,0,0,0,0]
[null,null,{"$f":"Asset19","v":"Generation Assets"},null,null,null,3.9185261154183655,4.9725554406618127,2.5443926138014499,0.58450946263087689,0.59728077125634171,0,0,0,0,0]
[null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,null,null,43.738741912608916,47.077484741324724,36.1246501297354,30.575743204657357,44.055732769599551,0,0,0,0,0]
[null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,null,null,6.7771283513268443,6.3729813957536301,6.5187172060178522,6.2661946015743633,6.1149238878336147,0,0,0,0,0]
[null,null,{"$f":"Asset22","v":"Buildings"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,null,null,1.8928727389587408,1.0669333926397031,1.8475316643473674,2.08530456284858,2.1175393734374213,0,0,0,0,0]
[null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,null,null,0,0,0,14.905727096559449,2.5736123187707891,0,0,0,0,0]
[null,null,{"$f":"Asset26","v":"Land & Easements - combined"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset27","v":"Communications"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset28","v":"IT Systems"},null,null,null,2.5753794206443961,2.1216952678290153,2.0221223357735787,1.7055253529226597,2.0793344437727384,0,0,0,0,0]
[null,null,{"$f":"Asset29","v":"ICT Legacy Assets"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$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,65.695123965156583,51.496456881442569,41.029917040816827,32.418315691914074,40.227500932170607,0,0,0,0,0]
[null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,null,null,30.742864139640233,17.328469928734489,30.00646254853827,25.912679098625723,34.391760168587084,0,0,0,0,0]
[null,null,{"$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,{"$f":"SUM(G62:G111)","v":1001.281565518951},1049.6679667735,1093.3825704413241,1156.5152152711366,1229.5403119030873,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,{"$f":"G11*G$7","v":36.198564622633732},40.109336368401351,48.612019743996399,55.52681019590721,80.049826109192935,0,0,0,0,0]
[null,null,{"$f":"Asset2","v":"Underground Sub-Transmission Cables"},null,null,null,3.7262027307247987,3.9002844122314428,3.9767569993459473,4.5678742966540646,4.440145870631854,0,0,0,0,0]
[null,null,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,415.73678258082151,441.18963232161627,458.08327808646175,480.54889662445981,500.83501242885438,0,0,0,0,0]
[null,null,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,19.799566950500473,21.007848935950356,22.108576079896693,24.505751999043053,25.07288825375727,0,0,0,0,0]
[null,null,{"$f":"Asset5","v":"Distribution Equipment"},null,null,null,19.016151748308815,20.337360374602337,21.563206323966032,21.683871906551229,23.163873150788604,0,0,0,0,0]
[null,null,{"$f":"Asset6","v":"Substation Bays"},null,null,null,81.344342962912961,87.713764025449251,97.468324714955671,101.61921867985536,96.324111469478893,0,0,0,0,0]
[null,null,{"$f":"Asset7","v":"Substation Establishment"},null,null,null,11.850768422108388,13.092852719875129,12.285151130674612,15.750094194104957,13.037453737567619,0,0,0,0,0]
[null,null,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,65.684009712849729,72.696808869786281,70.477445813240834,69.247519973847645,75.066823444784873,0,0,0,0,0]
[null,null,{"$f":"Asset9","v":"Zone Transformers"},null,null,null,19.123856070995174,23.641372163748198,36.785207361962648,37.102167223978256,45.691613142001358,0,0,0,0,0]
[null,null,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,74.665645746090135,84.781947109366314,84.673576067109252,97.930726317485963,102.38484499627026,0,0,0,0,0]
[null,null,{"$f":"Asset11","v":"Low Voltage Services"},null,null,null,37.206255134810348,45.094885849613327,42.730781728505491,46.949020285290104,41.969731160840787,0,0,0,0,0]
[null,null,{"$f":"Asset12","v":"Metering"},null,null,null,9.3529280857923141,10.47390231020149,12.248331367586212,13.692408960969139,15.375915879351361,0,0,0,0,0]
[null,null,{"$f":"Asset13","v":"Communications – Pilot Wires"},null,null,null,3.9986049021459658,4.3133418646233874,4.3483916714714832,4.626003617478478,5.0059624804687024,0,0,0,0,0]
[null,null,{"$f":"Asset14","v":"Composite Poles"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset15","v":"Land & Easements (System) - combined"},null,null,null,4.4651758404439947,2.2899962376586309,3.2243179422780281,0.75763683673797111,0.82133121314256585,0,0,0,0,0]
[null,null,{"$f":"Asset16","v":"Land Improvements"},null,null,null,0.13730964942498383,0.14709341501742293,0.1557034275535063,0.1654764067907086,0.17394816318499215,0,0,0,0,0]
[null,null,{"$f":"Asset17","v":"Control Centre - SCADA"},null,null,null,{"$f":"G27*G$7","v":39.299443184478122},41.102208851601638,44.29646549779234,54.197513682898212,48.696205904824318,0,0,0,0,0]
[null,null,{"$f":"Asset18","v":"Other Equipment"},null,null,null,6.3689246467507912E-2,6.6507111042731187E-2,6.9123029491233196E-2,7.2118700468518843E-2,7.5071063796161464E-2,0,0,0,0,0]
[null,null,{"$f":"Asset19","v":"Generation Assets"},null,null,null,4.0262796247525365,5.2497909456983622,2.7601182557656561,0.65150281650678743,0.6840446843325223,0,0,0,0,0]
[null,null,{"$f":"Asset20","v":"Motor Vehicles"},null,null,null,44.941490802402143,49.702201632640978,39.187468854211403,34.080171645060801,50.455483025226734,0,0,0,0,0]
[null,null,{"$f":"Asset21","v":"Plant & Equipment"},null,null,null,6.9634890751179128,6.7282950241131241,7.0714048873227844,6.9843923712205589,7.0032075061986729,0,0,0,0,0]
[null,null,{"$f":"Asset22","v":"Buildings"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,null,null,1.9449238608188824,1.1264182634427642,2.0041741385389056,2.3243110382770005,2.4251434534178609,0,0,0,0,0]
[null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,null,null,0,0,0,16.614141953802182,2.9474677754732141,0,0,0,0,0]
[null,null,{"$f":"Asset26","v":"Land & Easements - combined"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset27","v":"Communications"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset28","v":"IT Systems"},null,null,null,2.6461984383739257,2.2399864093013258,2.1935674329840977,1.9010035629731967,2.3813886896449481,0,0,0,0,0]
[null,null,{"$f":"Asset29","v":"ICT Legacy Assets"},null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$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,67.501639972676728,54.367545278844027,44.508627498219148,36.13392995320261,46.071143590897442,0,0,0,0,0]
[null,null,{"$f":"Asset49","v":"Buildings - capital works"},null,null,null,{"$f":"G59*G$7","v":31.588246153299774},18.294586278673862,32.550552387993946,28.882652027572863,39.387674708959047,0,0,0,0,0]
[null,null,{"$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":624.20991457651849},{"$f":"H128+H141+H154+H167+H180+H193+H206+H219+H232+H245+H258+H271+H284+H297+H310+H323+H336+H349+H362+H375+H388+H401+H414+H427+H440+H453+H466+H479+H492+H505+H518+H531+H544+H557+H570+H583+H596+H609+H622+H635+H648+H661+H674+H687+H700+H713+H726+H739+H752+H765","v":736.52931260065077},730.25158288322336,750.91420662310577,746.63676144652027,754.93043771422504,676.66428358606436,672.65907378812676,663.29815944525672,648.714095882018,635.88980276726443,623.59396652031376,610.07085370215259,604.99877389103938,601.31458011041616,595.04570303750586,90.194275644057171,90.194275644057171,90.194275644057171,90.194275644057171,90.194275644057171,90.194275644057171,90.194275644057171,90.194275644057171,90.194275644057171,90.194275644057171,89.830170848806546,89.43333935241921,88.981698357719381,88.490321043539211,87.953295372232191,87.822677835051579,87.65692598702951,87.572112899902791,87.552629251148431,87.532719892106556,85.858167207739356,83.970669987914704,82.162743683116332,80.284864823105949,78.535062068624541,78.530171577301672,78.525113564187563,78.519932203067455,78.514603116801482,78.509167273231768,73.633892122727246,68.390814434726693,63.134346975989281,57.684225485627898,52.28584446909089,43.821391286809494,35.015715158940125,25.891905216754264,16.603474299980789]
[null,{"$f":"C128","v":"Overhead Sub-Transmission Lines"},null,"Initial Asset Base",null,null,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,56.030471060388678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804,0.64054179510769804]
[null,null,null,null,2,null,null,null,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938,0.6907492329192938]
[null,null,null,null,3,null,null,null,null,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162,0.81477447055835162]
[null,null,null,null,4,null,null,null,null,null,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361,0.90576447859254361]
[null,null,null,null,5,null,null,null,null,null,null,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766,1.2708425998405766]
[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,{"$f":"Asset1","v":"Overhead Sub-Transmission Lines"},null,null,null,{"$f":"SUM(G116:G127)","v":56.030471060388678},{"$f":"SUM(H116:H127)","v":56.671012855496379},{"$f":"SUM(I116:I127)","v":57.361762088415674},58.176536558974028,59.082301037566573,60.35314363740715,60.35314363740715,60.35314363740715,60.35314363740715,60.35314363740715,60.35314363740715,60.35314363740715,60.35314363740715,60.35314363740715,60.35314363740715,60.35314363740715,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631,4.3226725770184631]
[null,{"$f":"C141","v":"Underground Sub-Transmission Cables"},null,"Initial Asset Base",null,null,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,2.5290903154343596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,8.0588445427517807E-2,3.1086244689504383E-15,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,8.2095884810894859E-2,-1.7763568394002505E-15,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,8.1465359237839319E-2,3.1086244689504383E-15,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,9.107032345849321E-2,2.6645352591003757E-15,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,8.6154662467195664E-2,-1.7763568394002505E-15,0,0,0,0]
[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":"Underground Sub-Transmission Cables"},null,null,null,{"$f":"SUM(G129:G140)","v":2.5290903154343596},{"$f":"SUM(H129:H140)","v":2.6096787608618772},2.6917746456727722,2.7732400049106114,2.8643103283691045,2.9504649908363003,2.9504649908363003,2.9504649908363003,2.9504649908363003,2.9504649908363003,2.9504649908363003,2.9504649908363003,2.9504649908363003,2.9504649908363003,2.9504649908363003,2.9504649908363003,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.42137467540194085,0.34078622997442615,0.2586903451635264,0.17722498592569197,8.6154662467198329E-2,-1.7763568394002505E-15,0,0,0,0]
[null,{"$f":"C154","v":"Overhead Distribution Lines"},null,"Initial Asset Base",null,null,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,180.2483024614597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,8.0922121239062346,3.979039320256561E-13,0,0,0]
[null,null,null,null,2,null,null,null,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,8.3578181655482986,2.2737367544323206E-13,0,0]
[null,null,null,null,3,null,null,null,null,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,8.4456070448027045,-3.979039320256561E-13,0]
[null,null,null,null,4,null,null,null,null,null,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,8.6226911140574476,1.7053025658242404E-13]
[null,null,null,null,5,null,null,null,null,null,null,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505,8.7461865970811505]
[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":"Overhead Distribution Lines"},null,null,null,{"$f":"SUM(G142:G153)","v":180.2483024614597},{"$f":"SUM(H142:H153)","v":188.34051458536592},196.69833275091423,205.14393979571693,213.76663090977439,222.51281750685555,222.51281750685555,222.51281750685555,222.51281750685555,222.51281750685555,222.51281750685555,222.51281750685555,222.51281750685555,222.51281750685555,222.51281750685555,222.51281750685555,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,42.264515045395832,34.172302921489994,25.814484755941528,17.3688777111382,8.7461865970813211]
[null,{"$f":"C167","v":"Underground Distribution Cables"},null,"Initial Asset Base",null,null,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,28.154438672513727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952,0.32116133420265952]
[null,null,null,null,2,null,null,null,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431,0.33164080437862431]
[null,null,null,null,3,null,null,null,null,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826,0.33967685721344826]
[null,null,null,null,4,null,null,null,null,null,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174,0.36643085211121174]
[null,null,null,null,5,null,null,null,null,null,null,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086,0.36487757736765086]
[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":"Underground Distribution Cables"},null,null,null,{"$f":"SUM(G155:G166)","v":28.154438672513727},28.475600006716387,28.807240811095014,29.146917668308461,29.513348520419672,29.878226097787323,29.878226097787323,29.878226097787323,29.878226097787323,29.878226097787323,29.878226097787323,29.878226097787323,29.878226097787323,29.878226097787323,29.878226097787323,29.878226097787323,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,{"$f":"SUM(AM155:AM166)","v":1.7237874252735947},1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947,1.7237874252735947]
[null,{"$f":"C180","v":"Distribution Equipment"},null,"Initial Asset Base",null,null,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,1.5175187841925641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,0.52877802966863574,-1.0658141036401503E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,0.55038192690751864,-1.4210854715202004E-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,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,0.56793904998161315,-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,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0.55583262901576558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,0.57787937532962863,-3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(G168:G179)","v":1.5175187841925641},2.0462968138611997,2.5966787407687182,3.1646177907503312,3.720450419766097,4.298329795095726,4.298329795095726,4.298329795095726,4.298329795095726,4.298329795095726,4.298329795095726,4.298329795095726,4.298329795095726,4.298329795095726,4.298329795095726,4.298329795095726,2.7808110109031614,2.7808110109031614,2.7808110109031614,2.7808110109031614,2.7808110109031614,2.7808110109031614,2.7808110109031614,2.7808110109031614,2.7808110109031614,2.7808110109031614,2.7808110109031614,2.7808110109031614,2.7808110109031614,2.7808110109031614,2.7808110109031614,2.7808110109031614,{"$f":"SUM(AM168:AM179)","v":2.7808110109031614},2.7808110109031614,2.7808110109031614,2.7808110109031614,2.2520329812345152,1.7016510543269932,1.1337120043453908,0.57787937532962863,-3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C193","v":"Substation Bays"},null,"Initial Asset Base",null,null,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,63.474100055192082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,1.7592746872441059,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,1.8462599920100371,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,1.996675202563337,-4.2632564145606011E-14,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,2.0259960134088271,-7.1054273576010019E-14,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,1.8690312329591396,-1.4210854715202004E-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,{"$f":"SUM(G181:G192)","v":63.474100055192082},65.233374742436183,67.079634734446216,69.076309937009555,71.102305950418383,72.971337183377528,72.971337183377528,72.971337183377528,72.971337183377528,72.971337183377528,72.971337183377528,72.971337183377528,72.971337183377528,72.971337183377528,72.971337183377528,72.971337183377528,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,{"$f":"SUM(AM181:AM192)","v":9.4972371281854464},9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,9.4972371281854464,7.7379624409413408,5.8917024489313032,3.8950272463679241,1.8690312329590686,-1.4210854715202004E-14,0,0,0,0]
[null,{"$f":"C206","v":"Substation Establishment"},null,"Initial Asset Base",null,null,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,13.995459937108592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712,0.1922268606826712]
[null,null,null,null,2,null,null,null,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556,0.2066905669813556]
[null,null,null,null,3,null,null,null,null,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384,0.18874944778801384]
[null,null,null,null,4,null,null,null,null,null,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992,0.23550880775268992]
[null,null,null,null,5,null,null,null,null,null,null,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531,0.18972981838634531]
[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,{"$f":"SUM(G194:G205)","v":13.995459937108592},14.187686797791264,14.39437736477262,14.583126812560634,14.818635620313325,15.00836543869967,15.00836543869967,15.00836543869967,15.00836543869967,15.00836543869967,15.00836543869967,15.00836543869967,15.00836543869967,15.00836543869967,15.00836543869967,15.00836543869967,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,{"$f":"SUM(AM194:AM205)","v":1.012905501591076},1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076,1.012905501591076]
[null,{"$f":"C219","v":"Distribution Substation Switchgear"},null,"Initial Asset Base",null,null,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,19.211619171467994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,1.4205808472409405,-2.8421709430404007E-14,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.5301727300648629,1.4210854715202004E-14,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,1.4437569211006136,-2.8421709430404007E-14,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,1.3805971077917278,-3.5527136788005009E-14,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,1.4565640464982466,5.6843418860808015E-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,{"$f":"SUM(G207:G218)","v":19.211619171467994},20.632200018708936,22.162372748773798,23.606129669874413,24.986726777666142,26.443290824164389,26.443290824164389,26.443290824164389,26.443290824164389,26.443290824164389,26.443290824164389,26.443290824164389,26.443290824164389,26.443290824164389,26.443290824164389,26.443290824164389,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,{"$f":"SUM(AM207:AM218)","v":7.2316716526963907},7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,7.2316716526963907,5.8110908054554224,4.280918075390602,2.8371611542899462,1.456564046498211,5.6843418860808015E-14,0,0,0,0]
[null,{"$f":"C232","v":"Zone Transformers"},null,"Initial Asset Base",null,null,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,15.127306881231029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,0.37224105837558391,3.5527136788005009E-15,0,0,0]
[null,null,null,null,2,null,null,null,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,0.44785796232089198,-1.0658141036401503E-14,0,0]
[null,null,null,null,3,null,null,null,null,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,0.67820289738251782,-2.1316282072803006E-14,0]
[null,null,null,null,4,null,null,null,null,null,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,0.66573980271664812,2.8421709430404007E-14]
[null,null,null,null,5,null,null,null,null,null,null,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357,0.79792219901630357]
[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,{"$f":"SUM(G220:G231)","v":15.127306881231029},{"$f":"SUM(H220:H231)","v":15.499547939606613},15.947405901927505,16.625608799310022,17.29134860202667,18.089270801042971,18.089270801042971,18.089270801042971,18.089270801042971,18.089270801042971,18.089270801042971,18.089270801042971,18.089270801042971,18.089270801042971,18.089270801042971,18.089270801042971,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.9619639198119456,2.589722861436365,2.141864899115459,1.4636620017329305,0.79792219901633199]
[null,{"$f":"C245","v":"Distribution Transformers"},null,"Initial Asset Base",null,null,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,67.553347284401255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,1.6148311705919276,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,1.7845490811147795,-2.8421709430404007E-14,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,1.7345699758356046,4.2632564145606011E-14,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,1.9524580457022254,-2.8421709430404007E-14,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,1.9866310746125451,-5.6843418860808015E-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":"Asset10","v":"Distribution Transformers"},null,null,null,{"$f":"SUM(G233:G244)","v":67.553347284401255},69.168178454993182,70.952727536107957,72.687297511943555,74.639755557645785,76.626386632258331,76.626386632258331,76.626386632258331,76.626386632258331,76.626386632258331,76.626386632258331,76.626386632258331,76.626386632258331,76.626386632258331,76.626386632258331,76.626386632258331,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,{"$f":"SUM(AM233:AM244)","v":9.0730393478570814},9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,9.0730393478570814,7.4582081772651545,5.673659096150347,3.9390891203148133,1.9866310746125166,-5.6843418860808015E-14,0,0,0,0]
[null,{"$f":"C258","v":"Low Voltage Services"},null,"Initial Asset Base",null,null,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,15.273861341453584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.0345863107283653,1.4210854715202004E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,1.2203850308213893,-1.4210854715202004E-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,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,1.1254578384702612,7.1054273576010019E-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,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.2034657595908009,1.4210854715202004E-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,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,1.0470374219413914,3.5527136788005009E-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,{"$f":"SUM(G246:G257)","v":15.273861341453584},16.30844765218195,17.528832683003341,18.654290521473602,19.857756281064404,20.904793703005794,20.904793703005794,20.904793703005794,20.904793703005794,20.904793703005794,20.904793703005794,20.904793703005794,20.904793703005794,20.904793703005794,20.904793703005794,20.904793703005794,5.6309323615522082,5.6309323615522082,5.6309323615522082,5.6309323615522082,5.6309323615522082,5.6309323615522082,5.6309323615522082,5.6309323615522082,5.6309323615522082,5.6309323615522082,5.6309323615522082,5.6309323615522082,5.6309323615522082,5.6309323615522082,5.6309323615522082,5.6309323615522082,{"$f":"SUM(AM246:AM257)","v":5.6309323615522082},5.6309323615522082,5.6309323615522082,5.6309323615522082,4.5963460508238567,3.375961020002439,2.2505031815321992,1.0470374219414056,3.5527136788005009E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C271","v":"Metering"},null,"Initial Asset Base",null,null,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,4.7180506206734929,2.916718833828424,2.1089757562904552,2.1089757562904561,0.85716434912346651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0.36410479525062456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0.39683149638732484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,0.45164099469982938,-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]
[null,null,null,null,4,null,null,null,null,null,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,0.49137731418018488,5.3290705182007514E-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]
[null,null,null,null,5,null,null,null,null,null,null,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,0.53702567130701007,1.7763568394002505E-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]
[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":"Metering"},null,null,null,{"$f":"SUM(G259:G270)","v":4.7180506206734929},5.0821554159241176,5.4789869123114423,5.9306279070112717,6.4220052211914567,6.9590308924984665,6.9590308924984665,6.9590308924984665,6.9590308924984665,6.9590308924984665,6.9590308924984665,6.9590308924984665,5.1576991056533972,4.3499560281154288,4.3499560281154297,3.0981446209484407,2.2409802718249736,2.2409802718249736,2.2409802718249736,2.2409802718249736,2.2409802718249736,2.2409802718249736,2.2409802718249736,2.2409802718249736,2.2409802718249736,2.2409802718249736,1.8768754765743492,1.4800439801870242,1.0284029854871932,0.5370256713070154,1.7763568394002505E-15,0,{"$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,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,8.6864069924336071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,0.11118834397017953,-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,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,0.11673026209571254,-1.7763568394002505E-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,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,0.11452941634652251,-2.6645352591003757E-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,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,0.11858047140384816,1.7763568394002505E-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,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,0.12488595721041264,-8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(G272:G283)","v":8.6864069924336071},8.797595336403786,8.9143255984994987,9.0288550148460214,9.1474354862498704,9.2723214434602834,9.2723214434602834,9.2723214434602834,9.2723214434602834,9.2723214434602834,9.2723214434602834,9.2723214434602834,9.2723214434602834,9.2723214434602834,9.2723214434602834,9.2723214434602834,0.58591445102667539,0.58591445102667539,0.58591445102667539,0.58591445102667539,0.58591445102667539,0.58591445102667539,0.58591445102667539,0.58591445102667539,0.58591445102667539,0.58591445102667539,0.58591445102667539,0.58591445102667539,0.58591445102667539,0.58591445102667539,0.58591445102667539,0.58591445102667539,{"$f":"SUM(AM272:AM283)","v":0.58591445102667539},0.58591445102667539,0.58591445102667539,0.58591445102667539,0.47472610705649226,0.35799584496078152,0.24346642861425813,0.12488595721041441,-8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":"Land & Easements (System) - combined"},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":"Asset15","v":"Land & Easements (System) - combined"},null,null,null,{"$f":"SUM(G298:G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(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":"Land Improvements"},null,"Initial Asset Base",null,null,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,4.8564796327502355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,3.340872327041923E-3,1.3877787807814457E-16,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,3.4831394654378602E-3,-2.7755575615628914E-17,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,3.5883485262193314E-3,-1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,3.7115160196056424E-3,-1.3877787807814457E-16,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,3.797116454721658E-3,0,0,0,0,0,0,0,0,0,0]
[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":"Asset16","v":"Land Improvements"},null,null,null,{"$f":"SUM(G311:G322)","v":4.8564796327502355},4.8598205050772778,4.8633036445427154,4.8668919930689345,4.8706035090885402,4.8744006255432621,4.8744006255432621,4.8744006255432621,4.8744006255432621,4.8744006255432621,4.8744006255432621,4.8744006255432621,4.8744006255432621,4.8744006255432621,4.8744006255432621,4.8744006255432621,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,{"$f":"SUM(AM311:AM322)","v":1.7920992793026416E-2},1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.7920992793026416E-2,1.458012046598463E-2,1.1096981000546603E-2,7.5086324743271898E-3,3.7971164547215192E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C336","v":"Control Centre - SCADA"},null,"Initial Asset Base",null,null,8.4754971562531605,8.2979854425606057,5.4780913934847417,4.9069626101004991,4.1278316697771258,2.8332224392947691,1.4699148651849101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,5.4639556965070346,5.4639556965070346,5.4639556965070346,5.4639556965070346,5.4639556965070346,5.4639556965070346,5.4639556965070346,7.1054273576010019E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,5.561663974876117,5.561663974876117,5.561663974876117,5.561663974876117,5.561663974876117,5.561663974876117,5.561663974876117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,5.8334767460807591,5.8334767460807591,5.8334767460807591,5.8334767460807591,5.8334767460807591,5.8334767460807591,5.8334767460807591,7.1054273576010019E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,6.9463485687216719,6.9463485687216719,6.9463485687216719,6.9463485687216719,6.9463485687216719,6.9463485687216719,6.9463485687216719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,6.0742287928313949,6.0742287928313949,6.0742287928313949,6.0742287928313949,6.0742287928313949,6.0742287928313949,6.0742287928313949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":"Asset17","v":"Control Centre - SCADA"},null,null,null,{"$f":"SUM(G324:G335)","v":8.4754971562531605},{"$f":"SUM(H324:H335)","v":13.761941139067641},16.503711064867893,21.76605902756441,27.933276655962707,32.712896218311748,31.349588644201887,29.879673779016976,24.415718082509951,18.854054107633825,13.020577361553073,6.0742287928313949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C349","v":"Other Equipment"},null,"Initial Asset Base",null,null,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-2,9.5627028227206326E-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]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,1.5496189957843877E-3,-1.3877787807814457E-17,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,1.5748736486793525E-3,4.163336342344337E-17,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,1.593012593877844E-3,6.9388939039072284E-17,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,1.6175702463771292E-3,6.9388939039072284E-17,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,1.6387271149894945E-3,-2.7755575615628914E-17,0,0,0,0,0,0,0,0,0]
[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":"Other Equipment"},null,null,null,{"$f":"SUM(G337:G348)","v":9.5627028227206326E-2},9.7176647222990714E-2,9.8751520871670065E-2,0.10034453346554791,0.10196210371192503,0.10360083082691453,0.10360083082691453,0.10360083082691453,0.10360083082691453,0.10360083082691453,0.10360083082691453,0.10360083082691453,0.10360083082691453,0.10360083082691453,0.10360083082691453,0.10360083082691453,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,{"$f":"SUM(AM337:AM348)","v":7.9738025997082088E-3},7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,7.9738025997082088E-3,6.4241836039238068E-3,4.8493099552445098E-3,3.2562973613666931E-3,1.6387271149895639E-3,-2.7755575615628914E-17,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C362","v":"Generation Assets"},null,"Initial Asset Base",null,null,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0.71721695709501554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,0.13061753718061217,3.1086244689504383E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0.16575184802206039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,8.4813087126714981E-2,-8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,1.9483648754362561E-2,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,1.9909359041878055E-2,-1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":"Generation Assets"},null,null,null,{"$f":"SUM(G350:G361)","v":0.71721695709501554},0.84783449427562774,1.0135863422976881,1.0983994294244031,1.1178830781787656,1.1377924372206436,1.1377924372206436,1.1377924372206436,1.1377924372206436,1.1377924372206436,1.1377924372206436,1.1377924372206436,1.1377924372206436,1.1377924372206436,1.1377924372206436,1.1377924372206436,0.42057548012562812,0.42057548012562812,0.42057548012562812,0.42057548012562812,0.42057548012562812,0.42057548012562812,0.42057548012562812,0.42057548012562812,0.42057548012562812,0.42057548012562812,0.42057548012562812,0.42057548012562812,0.42057548012562812,0.42057548012562812,0.42057548012562812,0.28995794294501909,{"$f":"SUM(AM350:AM361)","v":0.1242060949229556},3.9393007796239728E-2,1.9909359041878277E-2,-1.1102230246251565E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C375","v":"Motor Vehicles"},null,"Initial Asset Base",null,null,26.747585726930261,24.373112398440551,22.483854299757375,21.221604411075329,18.745998258109509,15.258049453950324,13.964456829604503,12.350683050861676,9.7721076352486271,4.976891819865183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,4.3738741912608914,4.3738741912608914,4.3738741912608914,4.3738741912608914,4.3738741912608914,4.3738741912608914,4.3738741912608914,4.3738741912608914,4.3738741912608914,4.3738741912608914,7.1054273576010019E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,4.7077484741324724,4.7077484741324724,4.7077484741324724,4.7077484741324724,4.7077484741324724,4.7077484741324724,4.7077484741324724,4.7077484741324724,4.7077484741324724,4.7077484741324724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,3.6124650129735398,3.6124650129735398,3.6124650129735398,3.6124650129735398,3.6124650129735398,3.6124650129735398,3.6124650129735398,3.6124650129735398,3.6124650129735398,3.6124650129735398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,3.0575743204657355,3.0575743204657355,3.0575743204657355,3.0575743204657355,3.0575743204657355,3.0575743204657355,3.0575743204657355,3.0575743204657355,3.0575743204657355,3.0575743204657355,-3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,4.4055732769599549,4.4055732769599549,4.4055732769599549,4.4055732769599549,4.4055732769599549,4.4055732769599549,4.4055732769599549,4.4055732769599549,4.4055732769599549,4.4055732769599549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(G363:G374)","v":26.747585726930261},28.746986589701443,31.56547696515074,33.915692089442231,34.497660256942147,35.415284729742922,34.121692105397095,32.50791832665427,29.929342911041225,25.134127095657778,20.157235275792598,15.783361084531712,11.075612610399229,7.4631475974256904,4.4055732769599514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,9.3126418751301365,7.6231906988255487,6.0380094963577653,5.4082370538979951,4.6234393789680395,3.1875637459614437,2.7126468011431109,2.2154647006990227,1.5719163283835433,0.81940210139218361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.67771283513268443,0.67771283513268443,0.67771283513268443,0.67771283513268443,0.67771283513268443,0.67771283513268443,0.67771283513268443,0.67771283513268443,0.67771283513268443,0.67771283513268443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.63729813957536297,0.63729813957536297,0.63729813957536297,0.63729813957536297,0.63729813957536297,0.63729813957536297,0.63729813957536297,0.63729813957536297,0.63729813957536297,0.63729813957536297,-8.8817841970012523E-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]
[null,null,null,null,3,null,null,null,null,0.65187172060178522,0.65187172060178522,0.65187172060178522,0.65187172060178522,0.65187172060178522,0.65187172060178522,0.65187172060178522,0.65187172060178522,0.65187172060178522,0.65187172060178522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.6266194601574363,0.6266194601574363,0.6266194601574363,0.6266194601574363,0.6266194601574363,0.6266194601574363,0.6266194601574363,0.6266194601574363,0.6266194601574363,0.6266194601574363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.61149238878336143,0.61149238878336143,0.61149238878336143,0.61149238878336143,0.61149238878336143,0.61149238878336143,0.61149238878336143,0.61149238878336143,0.61149238878336143,0.61149238878336143,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(G376:G387)","v":9.3126418751301365},8.300903533958234,7.3530204710658129,7.375119749207828,7.2169415344353087,6.3925582902120741,5.9176413453937409,5.4204592449496527,4.7769108726341738,4.0243966456428142,3.2049945442506305,2.527281709117946,1.8899835695425822,1.2381118489407976,0.61149238878336143,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM376:AM387)","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":"C401","v":"Buildings"},null,"Initial Asset Base",null,null,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(G389:G400)","v":12.549767244439895},12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,12.549767244439895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,-6.4886690493506425,-6.4886690493506425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.27041039127982008,0.27041039127982008,0.27041039127982008,0.27041039127982008,0.27041039127982008,0.27041039127982008,0.27041039127982008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.15241905609138615,0.15241905609138615,0.15241905609138615,0.15241905609138615,0.15241905609138615,0.15241905609138615,0.15241905609138615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.26393309490676675,0.26393309490676675,0.26393309490676675,0.26393309490676675,0.26393309490676675,0.26393309490676675,0.26393309490676675,4.4408920985006262E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.2979006518355114,0.2979006518355114,0.2979006518355114,0.2979006518355114,0.2979006518355114,0.2979006518355114,0.2979006518355114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.30250562477677445,0.30250562477677445,0.30250562477677445,0.30250562477677445,0.30250562477677445,0.30250562477677445,0.30250562477677445,4.4408920985006262E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(G402:G413)","v":-6.4886690493506425},-6.2182586580708223,0.4228294473712062,0.68676254227797295,0.98466319411348435,1.2871688188902588,1.2871688188902588,1.2871688188902588,1.0167584276104389,0.8643393715190526,0.60040627661228629,0.30250562477677445,4.4408920985006262E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"C427","v":"Initial Leases (10 yr life)"},null,"Initial Asset Base",null,null,12.384740329877598,12.384740329877598,12.384740329877598,12.384740329877598,4.1261775437518109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset24","v":"Initial Leases (10 yr life)"},null,null,null,{"$f":"SUM(G415:G426)","v":12.384740329877598},12.384740329877598,12.384740329877598,12.384740329877598,4.1261775437518109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"C440","v":"Lease Extensions (5yr Life)"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,2.9811454193118898,2.9811454193118898,2.9811454193118898,2.9811454193118898,2.9811454193118898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.51472246375415787,0.51472246375415787,0.51472246375415787,0.51472246375415787,0.51472246375415787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset25","v":"Lease Extensions (5yr Life)"},null,null,null,{"$f":"SUM(G428:G439)","v":0},0,0,0,2.9811454193118898,3.4958678830660475,3.4958678830660475,3.4958678830660475,3.4958678830660475,0.51472246375415787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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 & Easements - combined"},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 & Easements - combined"},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":"Communications"},null,"Initial Asset Base",null,null,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":"Asset27","v":"Communications"},null,null,null,{"$f":"SUM(G454:G465)","v":8.5332975068036507},8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,8.5332975068036507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"IT Systems"},null,"Initial Asset Base",null,null,3.3722341841122256,2.7069882413789506,1.6818721532770393,0.62753102547517681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.51507588412887917,0.51507588412887917,0.51507588412887917,0.51507588412887917,0.51507588412887917,4.4408920985006262E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.42433905356580304,0.42433905356580304,0.42433905356580304,0.42433905356580304,0.42433905356580304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.40442446715471575,0.40442446715471575,0.40442446715471575,0.40442446715471575,0.40442446715471575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.34110507058453193,0.34110507058453193,0.34110507058453193,0.34110507058453193,0.34110507058453193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.41586688875454769,0.41586688875454769,0.41586688875454769,0.41586688875454769,0.41586688875454769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":"IT Systems"},null,null,null,{"$f":"SUM(G467:G478)","v":3.3722341841122256},3.2220641255078295,2.6212870909717214,1.9713704303245747,1.68494447543393,2.1008113641884778,1.5857354800595989,1.1613964264937953,0.75697195933907957,0.41586688875454769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"C492","v":"ICT Legacy Assets"},null,"Initial Asset Base",null,null,15.998930018403943,15.998930018403943,15.998930018403943,15.998930018403943,15.998930018403943,3.7889547652822482E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset29","v":"ICT Legacy Assets"},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,{"$f":"Asset29","v":"ICT Legacy Assets"},null,null,null,{"$f":"SUM(G480:G491)","v":15.998930018403943},15.998930018403943,15.998930018403943,15.998930018403943,15.998930018403943,3.7889547652822482E-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,{"$f":"SUM(AM480:AM491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$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,45.694640670163281,38.513879921508959,31.463550191941167,24.593002429028441,13.055551685198388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,65.695123965156583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,51.496456881442569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,41.029917040816827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,32.418315691914074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,40.227500932170607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":45.694640670163281},104.20900388666554,82.960007073383736,65.622919469845272,45.473867377112462,40.227500932170607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM727:AM738)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C752","v":"Buildings - capital works"},null,"Initial Asset Base",null,null,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,30.742864139640233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,17.328469928734489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,30.00646254853827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,25.912679098625723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,34.391760168587084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":5.1973831634018319},35.940247303042064,22.52585309213632,35.203845711940104,31.110062262027554,39.589143331988915,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,5.1973831634018319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM740:AM751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C765","v":"Equity raising costs"},null,"Initial Asset Base",null,null,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":0.24256855433012098},0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0.24256855433012098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM753:AM764)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Residual RAB (end period)",null,null,null,{"$f":"F9","v":16282.070482880981},{"$f":"F766-G115+G10","v":16632.34528597087},16890.052165450368,17167.726431569736,17454.404189056768,17781.353411983233,17026.422974269008,16349.758690682944,15677.099616894817,15013.801457449561,14365.087361567543,13729.197558800279,13105.603592279966,12495.532738577813,11890.533964686774,11289.219384576358,10694.173681538852,10603.979405894795,10513.785130250739,10423.590854606682,10333.396578962625,10243.202303318569,10153.008027674512,10062.813752030455,9972.6194763863987,9882.425200742342,9792.2309250982853,9702.4007542494783,9612.9674148970589,9523.9857165393387,9435.4953954958,9347.5421001235682,9259.7194222885173,9172.062496301487,9084.490383401584,8996.9377541504364,8909.4050342583305,8823.5468670505907,8739.5761970626754,8657.4134533795586,8577.1285885564521,8498.5935264878281,8420.063354910526,8341.5382413463376,8263.01830914327,8184.5037060264685,8105.9945387532371,8032.36064663051,7963.9698321957831,7900.8354852197936,7843.1512597341653,7790.8654152650743,7747.0440239782647,7712.0283088193246,7686.1364036025707,7669.5329293025898]
[null,"Real Residual RAB (start period)",null,null,null,0,{"$f":"F766","v":16282.070482880981},{"$f":"G766","v":16632.34528597087},{"$f":"H766","v":16890.052165450368},17167.726431569736,17454.404189056768,17781.353411983233,17026.422974269008,16349.758690682944,15677.099616894817,15013.801457449561,14365.087361567543,13729.197558800279,13105.603592279966,12495.532738577813,11890.533964686774,11289.219384576358,10694.173681538852,10603.979405894795,10513.785130250739,10423.590854606682,10333.396578962625,10243.202303318569,10153.008027674512,10062.813752030455,9972.6194763863987,9882.425200742342,9792.2309250982853,9702.4007542494783,9612.9674148970589,9523.9857165393387,9435.4953954958,9347.5421001235682,9259.7194222885173,9172.062496301487,9084.490383401584,8996.9377541504364,8909.4050342583305,8823.5468670505907,8739.5761970626754,8657.4134533795586,8577.1285885564521,8498.5935264878281,8420.063354910526,8341.5382413463376,8263.01830914327,8184.5037060264685,8105.9945387532371,8032.36064663051,7963.9698321957831,7900.8354852197936,7843.1512597341653,7790.8654152650743,7747.0440239782647,7712.0283088193246,{"$f":"BH766","v":7686.1364036025707}]
[]
[null,"Asset Values ($m Nominal)"]
[]
[null,"Inflation on Opening RAB",null,null,null,null,{"$f":"F774*G6","v":447.73217839571032},469.94102289463933,490.34533084456189,512.11208583501605,534.98112238790395,559.98891542897229,550.95892492526707,543.61112942255863,535.57944157609302,527.02356736821207,518.11817512250684,508.79976017780484,499.04528755656844,488.89871503305727,478.02065726741745,466.32683463248657,453.89449511051669,462.44250592396082,471.11741158417601,479.9197272035384,488.8499002704234,497.9083065405805,507.09524575368124,516.41093716853231,525.85551491021965,535.42902312221679,545.1314109162488,554.98335413307041,564.98823742263176,575.15097359921378,585.47589439497528,595.96798357030775,606.60294529818805,617.38330360237615,628.30372194555241,639.3592701842183,650.54919155729056,661.99669782897604,673.72736445520752,685.74580662229982,698.0686119153695,710.69692378306797,723.49231860609052,736.45446267950092,749.58287472701602,762.87692413870298,776.33581708583347,790.43780589912512,805.25846389776837,820.84262144814625,837.25675161688457,854.5450396127078,873.10498368506626,893.05919452541332,914.53621168791881]
[null,"Nominal Straight-line Depreciation",null,null,null,null,{"$f":"G115*G7","v":641.37473800136422},{"$f":"H115*H7","v":777.59312342985436},792.16576651131425,836.9799838105647,855.09685289289973,888.37036517844956,818.16626458437543,835.68865684358889,846.7193453340476,850.8739208134881,856.98836636499686,863.52747108611709,868.03196521604457,884.48632701045847,903.27408675841991,918.43690876014011,143.0405487812049,146.97394635321902,151.0155063770089,155.16820315551749,159.43509278049564,163.81931538157005,168.32409743715704,172.95275414892276,177.70869188153802,182.59541066952198,186.85911870709484,191.14929718113981,195.41375805655676,199.67854557512294,203.9242800402622,209.22071636127566,214.56823747700892,220.25522180300285,226.26155402757954,232.43053625428377,234.25321605545167,235.40341274533429,236.66893555203097,237.61901562973594,238.83187658306866,245.38410862816545,252.11555902460609,259.03126059500551,266.13616267791411,273.43557022053255,263.50786572093699,251.47498441679122,238.53048700593902,223.93215305117158,208.55696799857179,179.60065963252322,147.4571901828235,112.03356341051953,73.818344840759977]
[null,"Nominal Regulatory Depreciation",null,null,null,null,{"$f":"G772-G771","v":193.6425596056539},{"$f":"H772-H771","v":307.65210053521503},{"$f":"I772-I771","v":301.82043566675236},324.86789797554866,320.11573050499578,328.38144974947727,267.20733965910836,292.07752742103025,311.13990375795458,323.85035344527603,338.87019124249002,354.72771090831225,368.98667765947613,395.5876119774012,425.25342949100246,452.11007412765355,-310.85394632931178,-315.46855957074183,-320.10190520716708,-324.75152404802088,-329.41480748992774,-334.08899115901045,-338.7711483165242,-343.45818301960958,-348.14682302868164,-352.83361245269481,-358.27229220915399,-363.83405695193062,-369.57447936607502,-375.47242802409085,-381.55161435471308,-386.74726720903209,-392.03470782117915,-397.12808179937326,-402.04216791797285,-406.92873392993454,-416.29597550183888,-426.59328508364172,-437.05842890317655,-448.12679099256388,-459.23673533230084,-465.31281515490252,-471.37675958148441,-477.42320208449541,-483.4467120491019,-489.44135391817042,-512.82795136489653,-538.96282148233388,-566.72797689182937,-596.91046839697469,-628.69978361831272,-674.94437998018452,-725.64779350224273,-781.02563111489383,-840.7178668471588]
[null,"Nominal Residual RAB (end period)",null,null,null,{"$f":"F$7*F766","v":16282.070482880981},{"$f":"G$7*G766","v":17089.709488794277},{"$f":"H$7*H766","v":17831.725355032562},{"$f":"I$7*I766","v":18623.287489807131},19454.93480710272,20364.359388500812,20035.977938751334,19768.770599092226,19476.693071671194,19165.55316791324,18841.702814467964,18502.832623225477,18148.104912317162,17779.118234657686,17383.530622680286,16958.277193189282,16506.167119061629,16817.021065390942,17132.489624961687,17452.591530168855,17777.343054216875,18106.757861706803,18440.846852865816,18779.618001182342,19123.076184201949,19471.22300723063,19824.056619683328,20182.328911892484,20546.162968844412,20915.737448210486,21291.209876234578,21672.761490589291,22059.508757798325,22451.543465619503,22848.671547418875,23250.713715336849,23657.642449266787,24073.938424768621,24500.531709852265,24937.59013875544,25385.716929748003,25844.953665080309,26310.266480235208,26781.643239816687,27259.066441901181,27742.513153950284,28231.954507868453,28744.782459233349,29283.745280715684,29850.473257607515,30447.383726004489,31076.0835096228,31751.027889602985,32476.675683105226,33257.701314220125,34098.419181067286]
[null,"Inflated Nominal Residual RAB (start period)",null,null,null,{"$f":"F$7*F767","v":0},{"$f":"G$7*G767","v":16729.802661276692},17559.650511688917,{"$f":"I$7*I767","v":18322.070685877123},19135.39957564215,19989.915929490624,20924.348303929783,20586.936863676598,20312.381728514782,20012.272513247288,19692.576735281455,19359.820989590473,19011.632383403277,18647.150199873729,18268.016949690744,17861.551279947704,17424.60402782177,16960.061614172148,17279.463571314904,17603.607036545862,17932.511257372393,18266.192954487298,18604.666168247382,18947.942098619496,19296.028938350872,19648.93169911217,20006.652030352849,20369.18803059958,20737.312266025554,21111.151206267044,21490.888421809701,21876.685770629552,22268.729474159598,22666.111703096514,23068.926769221878,23476.975269364426,23890.072985521067,24308.191640824076,24735.935122597599,25174.259074307472,25623.335945377741,26083.785541663376,26555.650588863373,27033.758798841296,27518.097702496187,28008.649316628198,28505.390078088985,29008.290324954287,29535.220265132477,30089.003744613456,30671.315879055663,31284.640477621371,31930.628549235509,32624.13287328805,33369.734877630639,34172.237525908044]
[]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Tax Depreciation",null,null,null,null,{"$f":"G792+G805+G818+G831+G844+G857+G870+G883+G896+G909+G922+G935+G948+G961+G974+G987+G1000+G1013+G1026+G1039+G1052+G1065+G1078+G1091+G1104+G1117+G1130+G1143+G1156+G1169+G1182+G1195+G1208+G1221+G1234+G1247+G1260+G1273+G1286+G1299+G1312+G1325+G1338+G1351+G1364+G1377+G1390+G1403+G1416+G1429","v":645.11103697677834},{"$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":779.5089552077103},783.3824689631972,801.48026310439832,834.36417411894365,643.91109896440275,533.81554295720582,511.76148942291388,502.01730185825619,484.00467365818491,459.13218390283373,454.57808494039466,437.57796626787359,416.56562485164977,406.15153254875639,400.15016298222207,374.94735983356816,347.19988209730457,340.7867490628164,334.68797855263864,314.57227237249572,277.01036908101759,271.73866960457997,266.7588394245592,247.41929688872929,237.4753672325941,221.16546309307384,188.50421376844736,115.56192817036253,96.068259362985003,84.16153950199957,77.89026469107273,77.359425340792498,74.763235413896169,73.259879905284222,59.342981706194173,63.765947729701537,61.541003439014744,57.330053206285811,53.716213291180964,60.010418638942113,51.225955348838099,49.061740899379018,54.941148620141234,54.300542586031185,47.089870510482093,62.502125003665256,64.792607842018271,75.620737552891768,76.23888806438201,37.507337283472268,48.891605554058138,50.829669429363868,49.236381119867609,51.922268672872526]
[null,{"$f":"C792","v":"Overhead Sub-Transmission Lines"},null,"Initial Asset Base",null,null,30.703506558446716,30.194315255163836,29.707754676471311,29.242819012387333,28.798547155595987,28.374020714662024,27.968362115547354,27.580732787504449,27.210331429596781,26.856392354262788,26.5181839044992,26.19500694139176,25.886193398866876,25.591104902676442,25.309131450761125,25.039690152264274,19.081195733830011,5.2894985974294544,5.0544097708770339,4.8297693366158327,4.615112921655129,4.4099967918037892,4.2139969343902877,4.0267081817507195,3.8477433736729103,3.6767325570652254,3.5133222211956601,3.357174566920297,3.2079668083905064,3.0653905057953725,2.9291509277600234,2.7989664420818001,2.6745679335448314,2.5556982476095054,2.4421116588268608,2.3335733628790001,2.2298589911954894,2.130754147142357,2.0360539628249192,1.9455626755882558,1.8590932233398889,1.7764668578581158,1.6975127752866441,1.6220677630516822,1.5499758624716078,1.4810880463617582,1.4152619109679021,1.3523613815915507,1.2922564312985929,1.2348228121297664,3.5516024430768223,4.3997026058567688,6.2496112523617411,4.5882535813092336,7.759520578185402]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.2072014055494389,1.1535480097472415,1.1022792093140308,1.0532890222334073,1.0064761768008113,0.96174390227633089,0.91899972884182723,0.87815529644885704,0.83912617216224128,0.80183167562169722,0.76619471226073288,0.73214161393803356,0.69960198665189877,0.66850856502292555,0.63879707324412882,0.61040609221105646,0.58327693255723168,0.55735351333246586,0.53258224607324522,0.50891192402554541,0.4862936162910767,0.46468056667813984,0.44402809704800028,0.42429351495697804,0.40543602540333451,0.38741664649651958,0.37019812887445208,0.35374487870225418,0.33802288409326509,0.32299964480023102,0.30864410503133188,0.29492658925216164,0.28181874084095454,0.26929346347024546,0.25732486509379016,0.24588820442295509,0.23495983978193491,0.22451718023607106,0.21453863889224573,0.20500358827481255,0.19589231768482085,0.18718599245438441,0.17886661501196732,0.17091698767810215,0.163320677114631,0.15606198035398078,0.14912589233824824,0.14249807490099281,0.13616482712761538,0.1301130570330547,0.12433025449825233,0.11880446540944103,0.11352426694679926,0.1084787439713859]
[null,null,null,null,2,null,null,null,1.3416780082858393,1.2820478745842465,1.2250679690471689,1.1706205037561837,1.1185929258114642,1.0688776846642882,1.0213720097903198,0.97597769824408342,0.93260091165545733,0.89115198224854819,0.85154522748194605,0.81369877292719295,0.77753438301931765,0.74297729932957024,0.70995608602603377,0.67840248220265453,0.64825126077142536,0.6194400936260287,0.59190942279820524,0.56560233734050713,0.54046445568092905,0.51644381320622101,0.49349075484150018,0.47155783240410026,0.45059970651947351,0.43057305289638581,0.4114364727676576,0.39315040731131723,0.37567705587525868,0.35898029783635838,0.34302561793252023,0.32778003491329705,0.31321203336159503,0.29929149854552417,0.28598965416572303,0.27327900286946877,0.26113326940860349,0.24952734632377668,0.2384372420427199,0.22784003128526564,0.21771380767258722,0.20803763844269441,0.19879152117857471,0.18995634245952697,0.18151383835021462,0.1734465566457607,0.16573782079483801,0.15837169542617852,0.15133295340723721,0.14460704436691554,0.13818006461727492,0.13203872841206274,0.12617034048263773]
[null,null,null,null,3,null,null,null,null,1.6893288535780784,1.6142475711968307,1.5425032346991936,1.4739475353792295,1.4084387560290414,1.3458414779833063,1.2860263011840483,1.2288695766869795,1.1742531510564471,1.1220641221206049,1.0721946055819114,1.024541512000493,0.97900633368936019,0.93549494108094411,0.89391738814401334,0.85418772644872376,0.81622382749544709,0.77994721294009406,0.74528289236497869,0.71215920825986856,0.68050768789276317,0.65026290176419599,0.62136232835245386,0.59374622487012252,0.56735750376478378,0.54214161470857114,0.51804643183263477,0.4950221459734066,0.4730211617079218,0.45199799896534748,0.43190919901133207,0.41271323461082843,0.39437042418368057,0.37684284977551696,0.36009427867438287,0.34409008851107703,0.32879719568836246,0.31418398699110189,0.3002202542359419,0.2868771318254556,0.27412703707765756,0.26194361320753939,0.25030167484275972,0.23917715596085931,0.22854706014037665,0.2183894130230265,0.20868321688866978,0.19940840724917322,0.1905458113714322,0.18207710864381313,0.17398479270408823,0.16625213525057314]
[null,null,null,null,4,null,null,null,null,null,1.9591306137728342,1.8720581420495972,1.7888555579585039,1.7093508664936814,1.6333797168717401,1.5607850627885516,1.4914168377757273,1.4251316449856948,1.3617924607641085,1.3012683513968146,1.2434342024458451,1.1881704601149188,1.1353628841098113,1.0849023114827085,1.0366844309723662,0.99060956737359429,0.94658247549032359,0.90451214324630913,0.86431160354647329,0.82589775449996339,0.78919118763329843,0.75411602373848508,0.72059975601677462,0.6885731001938068,0.65796985129630425,0.62872674679424634,0.60078333582561316,0.57408185423336366,0.54856710515632534,0.52418634492715521,0.50088917404150402,0.47862743297299276,0.4573551026186376,0.43702820916892043,0.41760473320585728,0.39904452284115255,0.38130921071487917,0.36436213468310663,0.34816826203052414,0.33269411705138968,0.31790771184910571,0.30377848021136783,0.2902772144241958,0.27737600489423164,0.26504818245448813,0.25326826323428875,0.24201189597943146,0.23125581171367898,0.22097777563751542,0.21115654116473698,0.20177180600185962]
[null,null,null,null,5,null,null,null,null,null,null,3.0044962379772286,2.8709630718449071,2.7433647130962449,2.6214373925141894,2.5049290639580031,2.3935988833376474,2.2872167107448633,2.1855626347117583,2.088426517613458,1.9956075612750821,1.9069138918850781,1.8221621633568525,1.7411771783187702,1.6637915259490472,1.5898452359068671,1.5191854476443398,1.4516660944157025,1.3871476013305604,1.3254965968269798,1.2665856369680031,1.2102929419916473,1.1565021445697965,1.1051020492555832,1.0559864026220016,1.0090536736165792,0.96420684367806464,0.92135320618126182,0.8804041747954281,0.84127510036007569,0.80388509589962776,0.76815686941519967,0.73401656410785743,0.70139360570306397,0.67022055656070567,0.64043297626911866,0.6119692884349357,0.58477065339338308,0.55878084657589933,0.53394614228363713,0.51021520262658648,0.48753897139873803,0.46587057266990534,0.44516521388457619,0.42538009326748377,0.40647431134448447,0.38840878639584081,0.3711461736671367,0.35465078817081958,0.33888853091878302,0.32382681843350392]
[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":"Overhead Sub-Transmission Lines"},null,null,null,41.264293189807319,42.754100008778416,44.14066828128324,46.010309681105092,47.966066390797977,36.970175009945038,36.182465108817787,35.429764536629534,34.710517323205188,34.023236652599714,{"$f":"SUM(Q780:Q791)","v":33.366501789576702},{"$f":"SUM(R780:R791)","v":32.738955142688049},32.139299457883325,31.566295136847714,31.018757674524789,30.495555210527328,24.294577900614708,10.271174890134832,9.8146782283510632,9.3784703070910158,8.9616494045536381,8.5633538754623633,8.1827603698862585,7.8190821312246479,7.4715673698368867,7.139497708955246,6.8221866996683467,6.5189784019053096,6.229246028487295,5.9523906494434149,5.6878399539125972,5.4350470670720377,5.1934894196466139,4.9626676676623198,4.7421046602106616,4.5313444530901874,4.3299513662861795,4.1375090833401282,3.9536197907472337,3.7779033556029122,3.6099965397983382,3.4495522491406341,3.2962388158454945,3.1497393129190279,3.0097508990115163,2.8759841923887817,2.7481626727270583,2.6260221094947442,2.5093100157394219,2.3977851261510037,4.6628775431415601,5.4615877014741852,7.2643014548406057,5.5578464414557036,8.6860204223253632]
[null,{"$f":"C805","v":"Underground Sub-Transmission Cables"},null,"Initial Asset Base",null,null,1.785370355767212,1.7808744357200397,1.7765583524747546,1.7724149125592805,1.7684372102404258,1.7646186160143245,1.7609527655572679,1.7574335491184934,1.7540551013372698,1.7508117914672954,1.74769821399212,1.7447091796159511,1.7418397066148295,1.7390850125337523,1.7364405062159185,1.7339017801507979,1.7314646031282825,1.7291249131866673,1.7268788108427167,1.7247225525925245,1.7226525446723393,1.7206653370689622,1.7187576177697199,1.7169262072424474,1.7151680531362661,1.7134802251943313,1.7118599103700745,0.94488977667730523,3.5838771408846691E-2,3.4405220552492823E-2,3.3029011730393111E-2,3.1707851261177387E-2,3.0439537210730293E-2,2.9221955722301081E-2,2.8053077493409035E-2,2.6930954393672671E-2,2.5853716217925767E-2,2.4819567569208733E-2,2.3826784866440381E-2,2.2873713471782766E-2,7.3602421567034226E-2,0.13138317752015904,9.1535964292788888E-2,8.0726484675756757E-2,0.17172107526704761,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.12260062023458039,0.11769659542519717,0.11298873160818929,0.10846918234386171,0.10413041505010724,9.9965198448102963E-2,9.5966590510178848E-2,9.2127926889771672E-2,8.8442809814180803E-2,8.4905097421613576E-2,8.1508893524749035E-2,7.8248537783759078E-2,7.5118596272408716E-2,7.2113852421512359E-2,6.922929832465187E-2,6.6460126391665791E-2,6.3801721335999165E-2,6.1249652482559196E-2,5.8799666383256829E-2,5.6447679727926553E-2,5.4189772538809494E-2,5.2022181637257116E-2,4.9941294371766837E-2,4.7943642596896166E-2,4.6025896893020314E-2,4.4184861017299508E-2,4.241746657660752E-2,4.0720767913543218E-2,3.9091937197001485E-2,3.752825970912143E-2,3.6027129320756579E-2,3.4586044147926313E-2,3.3202602382009269E-2,3.1874498286728892E-2,3.0599518355259737E-2,2.9375537621049351E-2,2.8200516116207375E-2,2.7072495471559072E-2,2.5989595652696717E-2,2.4950011826588857E-2,2.3952011353525295E-2,2.2993930899384285E-2,2.2074173663408914E-2,2.1191206716872558E-2,2.0343558448197657E-2,0.488245402756744,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.12667410277571883,0.12160713866469008,0.11674285311810248,0.1120731389933784,0.10759021343364325,0.10328660489629751,9.9155140700445621E-2,9.5188935072427802E-2,9.1381377669530681E-2,8.7726122562749462E-2,8.4217077660239476E-2,8.0848394553829903E-2,7.7614458771676706E-2,7.4509880420809638E-2,7.1529485203977256E-2,6.866830579581816E-2,6.5921573563985439E-2,6.3284710621426016E-2,6.0753322196568975E-2,5.8323189308706218E-2,5.5990261736357967E-2,5.3750651266903648E-2,5.1600625216227505E-2,4.9536600207578399E-2,4.7555136199275268E-2,4.5652930751304249E-2,4.3826813521252089E-2,4.2073740980402001E-2,4.0390791341185908E-2,3.8775159687538474E-2,3.7224153300036936E-2,3.5735187168035462E-2,3.4305779681314041E-2,3.2933548494061479E-2,3.1616206554299017E-2,3.0351558292127052E-2,2.9137495960441965E-2,2.7971996122024282E-2,2.6853116277143308E-2,2.5778991626057568E-2,2.4747831961015265E-2,2.3757918682574656E-2,2.2807601935271666E-2,2.1895297857860801E-2,2.1019485943546367E-2,0.504467662645113,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.12793728913957039,0.12281979757398757,0.11790700567102808,0.11319072544418694,0.10866309642641947,0.10431657256936269,0.10014390966658818,9.6138153279924657E-2,9.2292627148727657E-2,8.8600922062778559E-2,8.5056885180267411E-2,8.1654609773056719E-2,7.8388425382134447E-2,7.5252888366849069E-2,7.2242772832175103E-2,6.9353061918888112E-2,6.6578939442132584E-2,6.3915781864447282E-2,6.1359150589869391E-2,5.8904784566274612E-2,5.6548593183623624E-2,5.4286649456278681E-2,5.2115183478027537E-2,5.0030576138906435E-2,4.8029353093350179E-2,4.6108178969616172E-2,4.426385181083152E-2,4.2493297738398259E-2,4.0793565828862323E-2,3.916182319570783E-2,3.759535026787951E-2,3.6091536257164325E-2,3.4647874806877754E-2,3.3261959814602643E-2,3.193148142201855E-2,3.0654222165137811E-2,2.942805327853229E-2,2.8250931147390992E-2,2.7120893901495347E-2,2.6036058145435526E-2,2.4994615819618104E-2,2.3994831186833387E-2,2.303503793936006E-2,2.2113636421785651E-2,2.1229090964914227E-2,0.50949818315794149,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.14887134029365334,0.14291648668190721,0.13719982721463089,0.13171183412604567,0.12644336076100385,0.12138562633056368,0.11653020127734115,0.11186899322624751,0.10739423349719759,0.10309846415730971,9.8974525591017298E-2,9.5015544567376611E-2,9.121492278468156E-2,8.7566325873294298E-2,8.4063672838362524E-2,8.0701125924828004E-2,7.7473080887834889E-2,7.4374157652321499E-2,7.139919134622863E-2,6.8543223692379487E-2,6.5801494744684316E-2,6.3169434954896936E-2,6.064265755670107E-2,5.8216951254433019E-2,5.5888273204255712E-2,5.3652742276085484E-2,5.1506632585042067E-2,4.9446367281640383E-2,4.7468512590374774E-2,4.5569772086759774E-2,4.3746981203289383E-2,4.1997101955157809E-2,4.0317217876951493E-2,3.8704529161873433E-2,3.7156347995398492E-2,3.5670094075582547E-2,3.4243290312559245E-2,3.2873558700056871E-2,3.1558616352054598E-2,3.0296271697972409E-2,2.9084420830053512E-2,2.7921043996851368E-2,2.6804202236977305E-2,2.5732034147498216E-2,2.4702752781598284E-2,0.59286606675835873,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.14190494474243465,0.13622874695273726,0.13077959707462777,0.12554841319164267,0.12052647666397696,0.11570541759741788,0.11107720089352116,0.10663411285778032,0.1023687483434691,9.8273998409730334E-2,9.434303847334112E-2,9.0569316934407493E-2,8.6946544257031175E-2,8.3468682486749948E-2,8.0129935187279941E-2,7.692473777978874E-2,7.3847748268597191E-2,7.0893838337853302E-2,6.805808480433917E-2,6.5335761412165599E-2,6.2722330955678973E-2,6.0213437717451815E-2,5.780490020875375E-2,5.54927042004036E-2,5.3272996032387464E-2,5.1142076191091963E-2,4.9096393143448276E-2,4.7132537417710341E-2,4.5247235921001931E-2,4.3437346484161844E-2,4.1699852624795371E-2,4.0031858519803551E-2,3.8430584179011407E-2,3.6893360811850955E-2,3.5417626379376906E-2,3.4000921324201822E-2,3.2640884471233755E-2,3.1335249092384408E-2,3.0081839128689031E-2,2.8878565563541462E-2,2.77234229409998E-2,2.6614486023359803E-2,2.5549906582425414E-2,2.4527910319128401E-2,2.3546793906363259E-2,0.5651230537527181,0,0,0,0]
[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":"Underground Sub-Transmission Cables"},null,null,null,2.6564556849839791,2.8397887442716323,3.0054213363939217,3.1816210838540195,3.3630044178823546,2.3835506071531802,2.3551274770505692,2.3278412721520625,2.3016465154494963,2.2764995490150328,{"$f":"SUM(Q793:Q804)","v":2.2523584612379479},2.2291830169719455,2.2069345904765845,2.1855761010410371,2.1650719511829122,2.1453879673191119,2.1264913428098637,2.108350583280985,2.0909354541332621,2.0742169301514477,2.058167147128906,2.0427593554272661,2.0279678753936916,2.01376805456146,2.0001362265625184,1.9870496716835335,1.9744865789997086,1.197011378561754,0.27787550921791748,0.26676048884920078,0.25609006929523276,0.2458464665234234,0.23601260786248648,0.22657210354798701,0.21750921940606749,0.20880885062982479,0.20045649660463183,0.19243823674044652,0.1847407072708287,0.1773510789799955,0.22190069245491845,0.27374951757252786,0.22820765074306296,0.21193130366801988,0.2976777014996202,0.12091836118326969,0.58479721338241319,0.57697869433995086,0.55872884625866814,0.61641286066472201,0.5651230537527181,0,0,0,0]
[null,{"$f":"C818","v":"Overhead Distribution Lines"},null,"Initial Asset Base",null,null,131.22228042776646,128.92087600538196,126.72175622399232,124.6203750995533,122.61238869175604,120.69364612430532,118.86018100429685,117.10820322295542,115.4340911207847,113.8343840009327,112.30577497529637,110.84510412857718,109.44935198615663,108.11563327228811,106.84119094570262,105.62339050029871,104.45971451913498,103.34775747046741,102.28522073507396,101.26990785458689,100.29971999101035,99.372651588037215,98.486786225196212,97.640292656259277,96.8314210237195,96.058499241514866,95.31992953851929,94.61418515565687,26.326503443856325,13.854720653887092,13.238955291492108,12.650557278536903,12.088310288379706,11.55105205334061,11.037671962081028,10.547108763766314,10.078348374265591,9.630421779853787,9.2024030340825078,8.7934073436788402,8.4025892395153363,8.0291408288702097,7.672290125364869,7.3312994531264311,7.0054639218763679,24.131953600072531,23.35932323957239,25.940724206675476,38.269728799214363,38.915744474807184,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,14.349918727184479,13.712144561531833,13.102715914352641,12.520372984825856,11.963911963278042,11.432182542687906,10.924085540790667,10.438570627866637,9.9746341555170073,9.5313170819384752,9.1077029894078763,8.7029161898786374,8.3161199147729192,7.9465145852274572,7.5933361592173485,7.2558545521410212,6.9333721276014204,6.62522225526358,6.3307679328074205,6.0494004691270904,5.7805382260547757,5.5236254160078966,5.2781309530742133,5.0435473551598031,4.8193896949304786,4.605194597378012,4.4005192819389896,4.2049406471861452,4.0180543962000952,3.8394742008134246,3.668830902999495,3.5057717517550726,3.3499596738992916,3.2010725772815452,3.0588026849579215,2.9228558989597913,2.7929511923393573,2.6688200282353871,2.5502058047582601,2.4368633245467817,2.328558287900258,2.225066808438025,2.1261749502852227,2.0316782858281006,1.9413814731246299,1.8550978520968684,1.7726490586703398,1.6938646560627679,1.6185817824599782,1.5466448143506468,33.252863508538894,0,0,0]
[null,null,null,null,2,null,null,null,15.154818952342003,14.481271443349026,13.837659379200179,13.222652295680172,12.634978860316609,12.073424244302538,11.536827611222424,11.024079717390316,10.534120618839635,10.065937480224541,9.6185624811034494,9.1910708152766301,8.7825787790421135,8.3922419444180196,8.0192534135549955,7.662842150730329,7.322271388475647,6.9968371045433955,6.6858665665636892,6.3887169413830813,6.1047739662104998,5.8334506788233664,5.5741862042089947,5.3264445951330401,5.089713724238238,4.8635042253832053,4.6473484820328412,4.4407996606091595,4.2434307868043071,4.0548338629463379,3.8746190245931671,3.7024137346112487,3.5378620130729717,3.3806237013808391,3.2303737590972461,3.0868015920262577,2.9496104101584253,2.8185166141513847,2.6932492090779889,2.5735492442300787,2.4591692778198522,2.3498728654723031,2.2454340714513115,2.1456370016090305,2.0502753570930738,1.9591520078889366,1.8720785853160957,1.78887509263538,1.7093695329626952,1.6333975537199095,35.118047404978029,0,0]
[null,null,null,null,3,null,null,null,null,15.66791026488028,14.971558697552268,14.306156088772168,13.670326929271182,13.062756843525799,12.482189872702428,11.927425878360097,11.397318061544093,10.890770592142134,10.406736343602484,9.9442147283312625,9.502249629294317,9.0799274235479022,8.6763750936124406,8.2907584227852205,7.9222802706614326,7.570178925298702,7.2337265286187593,6.9122275717912594,6.605017457489426,6.3114611260454518,6.0309517426656543,5.7629094429916252,5.5067801344142193,5.2620343506624767,5.0281661572997001,4.8046921058641576,4.5911502344924182,4.3870991129594206,4.1921169301612231,4.0058006221540587,3.8277650389472102,3.6576421483273331,3.4950802750683403,3.3397433739541915,3.1913103351117824,3.0494743202179255,2.9139421282082392,2.7844335891767615,2.6606809852133488,2.5424284969816453,2.4294316748935723,2.3214569337871911,2.2182810700633153,2.1196908002827235,2.0254823202701573,1.935460883813706,1.8494404000886511,1.7672430489735993,1.6886989134636603,36.307026639468688,0]
[null,null,null,null,4,null,null,null,null,null,16.355492820438613,15.628582028419121,14.933978382711604,14.270246010146645,13.636012854140127,13.029967838400566,12.450858156693872,11.897486683063034,11.368709497149123,10.86343351949805,10.380614251964804,9.9192536185441451,9.4783979021644065,9.0571357731793221,8.6545964054824633,8.2699476763499096,7.9023944462899136,7.551176915343695,7.2155690524395304,6.8948770945533298,6.5884381125731819,6.2956186409032631,6.0158133679742294,5.7484438849531525,5.4929574900663454,5.248826046063396,5.0155448884605791,4.792631782306775,4.5796259253153622,4.3760869953013453,4.1815942399546175,3.9957456070677457,3.8181569134202897,3.6484610506016097,3.4863072261304273,3.331360238302409,3.1832997832667465,3.0418197928993349,2.906627802103809,2.7774443442325292,2.6540023733777489,2.536046712338738,2.4233335251236818,2.3156298128959634,2.2127129323228094,2.114370135330685,2.0203981293159892,1.930602656901945,1.8447980943729692,1.7628070679563936,37.900351961062483]
[null,null,null,null,5,null,null,null,null,null,null,16.997982967565523,16.242517057895945,15.520627410878348,14.830821748172644,14.171674114920524,13.541821932035168,12.939963179500273,12.364853704855816,11.815304651306668,11.290180000137484,10.788394222353595,10.308910034693435,9.850736255373727,9.4129257551348946,8.9945734993511213,8.5948146771577374,8.2128229137285054,7.8478085620072386,7.4990170703624726,7.1657274227908072,6.8472506484445494,6.5429283974025694,6.252131579740233,5.9742590650851124,5.7087364399702185,5.455014820415987,5.212569717286387,4.9808999520736581,4.7595266208703837,4.547992104387256,4.3458591219700438,4.1527098276602654,3.9681449464309204,3.7917829488117683,3.6232592621979118,3.4622255172113379,3.3083488275575017,3.1613111018882796,3.0208083862488011,2.8865502357488544,2.7582591141600159,2.6356698201973487,2.518528939299689,2.406594319775258,2.2996345722296914,2.1974285912417044,2.0997650982976288,2.0064422050399573,1.9172669959270707,1.832055129441422]
[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,{"$f":"Asset3","v":"Overhead Distribution Lines"},null,null,null,222.31158777160817,241.18245497364029,258.53986110972255,277.32895823373457,295.09171531689162,192.81293146802034,187.77416477718009,182.95934327259943,178.35851383488895,173.96216570552124,{"$f":"SUM(Q806:Q817)","v":169.76121082634762},165.74696505291502,161.91113020274614,158.24577690147362,154.74332819136882,151.39654386837969,148.19850551530126,145.14260220013742,142.22251681009197,139.43221299293745,136.76592267876754,134.21813415633852,131.78358067935082,129.45722957911812,127.23427186111795,125.11011226391781,123.08035975992655,121.14081847833492,51.674175285526474,38.075829302594123,36.383570222478824,34.766522657035317,33.22134387227819,31.744839700176939,30.333957935724627,28.985782027470197,27.697525048471526,26.466523935206126,25.2902339825303,24.166223583306731,23.09216920182643,22.065850570634144,21.085146100828183,20.148028496346932,19.252560563175955,35.834734835092142,34.54198086414668,36.626374825713128,48.480461612961449,48.672666941276624,9.3232814679596867,40.683871866431979,40.657986617854618,39.987100703352155,{"$f":"SUM(BI806:BI817)","v":39.732407090503905}]
[null,{"$f":"C831","v":"Underground Distribution Cables"},null,"Initial Asset Base",null,null,20.563203207417182,20.43271695932706,20.307450161160549,20.187194034920694,20.071748153730432,19.960920107787789,19.854525183682842,19.7523860565421,19.654332494486987,19.560201074914076,19.469834912124078,19.383083395845684,19.29980194021843,19.219851742816257,19.143099553310176,19.069417451384343,18.998682633535534,18.930777208400681,18.865588000271227,18.803006360466942,18.742927986254838,18.685252747011212,18.629884517337331,18.57673101685041,18.525703656382962,18.476717390334208,18.429690574927413,18.384544832136886,18.341204919057979,14.298552214635318,0.95860953344448263,0.92026515210670312,0.88345454602243501,0.84811636418153769,0.814191709614276,0.78162404122970508,0.75035907958051684,0.72034471639729625,0.69153092774140446,0.66386969063174839,0.63731490300647864,0.6118223068862193,0.5873494146107705,0.56385543802633964,0.54130122050528606,0.51964917168507463,0.49886320481767155,0.47890867662496472,0.4597523295599662,0.44136223637756766,0.42370774692246499,0.40675943704556639,0.3904890595637438,0.37486949718119417,0.35987471729394638]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.64286855558139622,0.61715381335814046,0.59246766082381486,0.56876895439086217,0.54601819621522774,0.5241774683666186,0.50321036963195387,0.48308195484667571,0.46375867665280873,0.44520832958669637,0.42739999640322845,0.41030399654709931,0.39389183668521532,0.3781361632178068,0.36301071668909451,0.34849028802153065,0.33455067650066944,0.32116864944064272,0.30832190346301697,0.29598902732449628,0.28414946623151638,0.27278348758225573,0.26187214807896547,0.25139726215580682,0.24134137166957456,0.23168771680279154,0.22242020813067984,0.21352339980545262,0.20498246381323451,0.19678316526070513,0.18891183865027697,0.18135536510426586,0.1741011505000952,0.16713710448009142,0.1604516203008878,0.15403355548885228,0.14787221326929822,0.14195732473852626,0.13627903174898526,0.13082787047902583,0.1255947556598648,0.12057096543347021,0.11574812681613138,0.11111820174348613,0.10667347367374673,0.10240653472679688,9.8310273337725018E-2,9.4377862404216001E-2,9.0602747908047385E-2,8.6978637991725505E-2,8.3499492472056486E-2,8.0159512773174263E-2,7.6953132262247259E-2,7.3875006971757376E-2]
[null,null,null,null,2,null,null,null,0.67566063374541574,0.64863420839559915,0.62268884005977521,0.59778128645738415,0.57387003499908873,0.55091523359912531,0.5288786242551603,0.50772347928495387,0.48741454011355573,0.46791795850901347,0.44920124016865293,0.43123319056190679,0.41398386293943057,0.39742450842185334,0.38152752808497925,0.36626642696158007,0.35161576988311688,0.33755113908779222,0.32404909352428057,0.31108712978330938,0.29864364459197695,0.28669789880829794,0.275229982855966,0.26422078354172734,0.25365195220005826,0.2435058741120559,0.23376563914757365,0.22441501358167071,0.21543841303840386,0.20682087651686767,0.19854804145619295,0.1906061197979452,0.18298187500602742,0.17566260000578635,0.1686360960055549,0.16189065216533269,0.15541502607871938,0.14919842503557063,0.14323048803414776,0.13750126851278188,0.13200121777227058,0.12672116906137978,0.12165232229892459,0.1167862294069676,0.11211478023068891,0.10763018902146135,0.10332498146060287,9.9191982202178772E-2,9.5224302914091632E-2,9.1415330797527963E-2,8.7758717565626851E-2,8.4248368863001757E-2,8.0878434108481709E-2]
[null,null,null,null,3,null,null,null,null,0.70948014626622014,0.68110094041557134,0.65385690279894848,0.62770262668699051,0.60259452161951088,0.5784907407547305,0.55535111112454127,0.53313706667955962,0.51181158401237725,0.49133912065188218,0.47168555582580685,0.45281813359277462,0.43470540824906367,0.4173171919191011,0.40062450424233709,0.38459952407264364,0.36921554310973786,0.35444692138534833,0.34026904452993445,0.32665828274873704,0.3135919514387876,0.30104827338123608,0.28900634244598666,0.27744608874814719,0.26634824519822126,0.25569431539029241,0.24546654277468075,0.23564788106369353,0.22622196582114579,0.21717308718829995,0.20848616370076795,0.20014671715273724,0.19214084846662777,0.18445521452796268,0.17707700594684417,0.1699939257089704,0.1631941686806116,0.15666640193338713,0.15039974585605162,0.14438375602180958,0.13860840578093719,0.13306406954969971,0.1277415067677117,0.12263184649700319,0.11772657263712309,0.11301750973163818,0.10849680934237269,0.10415693696867775,9.9990659489930619E-2,9.5991033110333371E-2,9.2151391785920023E-2,8.8465336114483206E-2]
[null,null,null,null,4,null,null,null,null,null,0.79111159744840054,0.75946713355046458,0.72908844820844598,0.69992491028010806,0.67192791386890383,0.64505079731414772,0.6192487654215818,0.59447881480471843,0.57069966221252977,0.54787167572402862,0.52595680869506745,0.50491853634726469,0.48472179489337414,0.46533292309763924,0.44671960617373363,0.42885082192678431,0.41169678904971291,0.39522891748772437,0.37941976078821543,0.36424297035668679,0.34967325154241935,0.33568632148072258,0.32225886862149367,0.30936851387663389,0.29699377332156851,0.28511402238870576,0.2737094614931575,0.26276108303343126,0.25225063971209399,0.24216061412361026,0.23247418955866583,0.2231752219763192,0.21424821309726644,0.20567828457337581,0.19745115319044079,0.18955310706282316,0.18197098278031026,0.17469214346909784,0.16770445773033391,0.16099627942112055,0.15455642824427576,0.14837417111450477,0.14243920426992457,0.13674163609912765,0.13127197065516255,0.12602109182895602,0.12098024815579775,0.11614103822956577,0.11149539670038321,0.10703558083236785,0.10275415759907316]
[null,null,null,null,5,null,null,null,null,null,null,0.80284990192685712,0.7707359058497828,0.73990646961579143,0.71031021083115986,0.68189780239791353,0.65462189030199702,0.62843701468991708,0.6032995341023204,0.57916755273822762,0.55600085062869853,0.53376081660355057,0.51241038393940852,0.49191396858183217,0.47223740983855889,0.45334791344501651,0.43521399690721585,0.41780543703092726,0.40109321954969018,0.38504949076770262,0.36964751113699451,0.35486161069151473,0.34066714626385414,0.32704046041329998,0.31395884199676793,0.3014004883168972,0.28934446878422132,0.27777069003285243,0.26665986243153833,0.2559934679342768,0.24575372921690575,0.23592358004822953,0.22648663684630033,0.21742717137244835,0.20873008451755046,0.2003808811368484,0.19236564589137448,0.1846710200557195,0.17728417925349074,0.17019281208335113,0.16338509960001707,0.1568496956160163,0.15057570779137561,0.14455267947972059,0.1387705723005318,0.13321974940851047,0.12789095943217005,0.12277532105488317,0.11786430821268779,0.11314973588418026,0.10862374644881298]
[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,{"$f":"Asset4","v":"Underground Distribution Cables"},null,null,null,25.225808688400281,26.087783666520494,26.870800529517382,27.742182480532819,28.614466211544659,23.320893528736676,23.080099667793771,22.84893756128859,22.627021939043615,22.413982941688442,{"$f":"SUM(Q819:Q830)","v":22.209465504227467},22.013128764264938,21.824645493900913,21.643701554351445,21.469995372383956,21.303237437695167,21.143149820393926,20.989465707784738,20.841928959679926,20.700293681499293,20.564323814445892,20.433792742074623,20.308482912598208,20.188185476300852,20.072699937455383,19.961833820163733,19.855402347563757,19.753228133867776,19.655140888719636,15.559930745510508,2.1695329230846641,2.0827516061612772,1.9994415419148261,1.9194638802382331,1.8426853250287039,1.7689779120275557,1.6982187955464536,1.6302900437245953,1.5650784419756116,1.5024753042965873,1.4423762921247241,1.3846812404397348,1.3292939908221455,1.2761222311892597,1.2250773419416894,1.1760742482640216,1.1290312783334606,1.0838700272001223,1.0405152261121176,0.99889461706763294,0.95893883238492772,0.92058127908953036,0.88375802792594926,0.84840770680891131,0.8144713985365547]
[null,{"$f":"C844","v":"Distribution Equipment"},null,"Initial Asset Base",null,null,0.91160840706056256,0.91083974328828421,0.91010524235032897,0.90940338589850522,0.90873272306676245,0.90809186747198611,0.90747949434808872,0.90689433780747575,0.90633518822422321,0.90580088973355966,0.90529033784248136,0.90480247714656181,0.90433629914823876,0.90389084017206367,0.90346517937260717,0.90305843683090437,0.90266977173549956,0.90229838064433476,0.90194349582388855,0.90160438366212881,0.90128034315200289,0.90097070444232707,0.90067482745308103,0.90039210055224628,0.90012193929144824,0.89986378519779708,0.89961710461941924,0.89938138762230246,0.89915614693616874,0.89894091694719658,0.9217032196745284,0.92498971182140066,0.89626817048931207,0.38409441961104079,3.6337578221926486E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.65646350306469636,0.62728734737293212,0.59940790971191293,0.57276755816916125,0.54731122225053186,0.5229862790393971,0.49974244441542387,0.47753166910807165,0.45630803936993519,0.43602768206460474,0.4166486739728445,0.398130955129607,0.38043624601273557,0.36352796841216956,0.34737116981607313,0.33193245115758097,0.31717989777279965,0.30308301342734184,0.28961265727501556,0.27674098361834826,0.26444138434642167,0.25268843393102519,0.24145783686742403,0.23072637745109409,0.22047187178660105,0.21067312192941876,0.20130987206588902,0.19236276664073843,0.18381331034559453,0.1756438298857903,0.16783743744642188,0.16037799578213641,0.15325008485848593,0.14643896997588651,0.13993057131029157,3.0085072831712694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.70014820293646174,0.66903050502817463,0.63929581591581131,0.6108826685417752,0.58373232771769634,0.55778866870802091,0.53299806120988669,0.50930925848944719,0.48667329144547178,0.46504336738122859,0.44437477327539626,0.42462478335204529,0.40575257075862103,0.38771912316934898,0.37048716213960015,0.35402106604450678,0.33828679644252874,0.32325182771174971,0.30888507981344976,0.29515685404396308,0.28203877164200919,0.26950371512458654,0.25752577223016043,0.24608018235326445,0.23514328535978604,0.22469247267712886,0.21470614055814538,0.20516364542222776,0.19604526118123985,0.18733213846207361,0.17900626564153702,0.1710504316130243,0.16344819020800103,0.15618382619875651,0.14924232281214514,3.2087099404611195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.74343963527214818,0.71039787370449714,0.67882463487318612,0.64865465110104459,0.61982555549655372,0.59227775303004015,0.56595429733981617,0.54080077301360208,0.51676518310188646,0.49379784163069151,0.47185127089154971,0.45088010329636968,0.43084098759430878,0.41169249925678397,0.39339505484537135,0.37591083018557708,0.35920368217732923,0.34323907408055909,0.32798400412142309,0.31340693727158203,0.29947774005951172,0.28616761827908899,0.27344905746668502,0.26129576602372123,0.2496826208671114,0.23858561549523982,0.22798181036211809,0.21784928545713503,0.20816709499237351,0.19891522410382362,0.19007454747698702,0.18162678981134314,0.17355448804195012,0.16584095524008571,0.15847024611830413,3.4071102915435389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.73514777819133048,0.70247454360504913,0.67125345277815807,0.64141996598801776,0.61291241194410573,0.58567186030214546,0.55964199984427243,0.53476902207341581,0.51100150998126403,0.48829033175987446,0.46658853923721344,0.44585127082667053,0.42603565878992972,0.40710074062148832,0.3890073743716444,0.37171815773290467,0.35519735072255332,0.33941080180155092,0.32432587727703754,0.3099113938425026,0.29613755411616915,0.28297588504433935,0.27039917904236876,0.25838143775159683,0.24689781829597032,0.23592458192726054,0.22543904495271561,0.21541953184370605,0.20584533042843023,0.19669664907605561,0.18795457578378644,0.17960103908228481,0.17161877067862774,0.16399126975957765,0.15670276888137419,3.3691095309495456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.78861519815140302,0.75356563378911834,0.72007382784293539,0.68807054660547151,0.65748963342300615,0.62826787193753919,0.6003448554069819,0.57366286183333826,0.5481667346407455,0.5238037686567123,0.50052360116085837,0.47827810777593133,0.45702130298588994,0.43670924507540593,0.41729994529427678,0.39875328105897562,0.38103091301191,0.36409620576693619,0.3479141521772946,0.33245130096941489,0.31767568759299641,0.30355676814441873,0.290065356226889,0.27717356261680509,0.26485473761161371,0.2530834159399864,0.24183526412043144,0.23108703015952334,0.22081649548576673,0.21100242901973265,0.20162454328552232,0.19266345247283245,0.18410063236292878,0.17591838203568749,0.16809978727854583,3.6141454264887347,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.0740708042032985,6.0420209006289261,6.9430497165910436,7.92522354100843,8.8160817195053163,4.2362001348939309,4.0876718387735034,3.9457448002584274,3.8101256301217985,3.6805339786579099,{"$f":"SUM(Q832:Q843)","v":3.5567019561479714},3.4383735790829193,3.3253042409985358,3.2172602068290139,3.1140181297336929,3.0153645893981644,2.9210956508553259,2.8310164429143905,2.7449407553263865,2.6626906538534048,2.5840961124458892,2.5089946617675958,2.4372310533416712,2.3686569386235656,2.3031305623373761,2.2405164694416833,2.1806852251191327,2.1235131472109177,2.0688820505430678,2.0166790026160113,1.9897640570913955,1.9455811786864072,1.8715000166047626,1.3159826281213605,0.92680853302067623,0.8508944679188053,3.6878727843749606,3.7152720887019299,3.7397314424606005,3.5372093182280913,3.6141454264887347,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C857","v":"Substation Bays"},null,"Initial Asset Base",null,null,39.336701225468047,38.683772889299966,38.063490969940297,37.47422314654861,36.914418714326501,36.382604503715513,35.877381003635058,35.39741867855863,34.94145446973603,34.508288471354554,34.096780772892153,33.705848459352865,33.334462761490556,32.981646348521352,32.646470756200614,32.32805394349591,32.025557971426444,31.738186797960449,31.46518418316775,31.20583169911469,30.959446839264281,30.725381222406394,30.503018886391406,30.291774667177162,30.091092658923628,29.900444751082773,19.931067393522625,3.269134999701051,3.1056782497159983,2.9503943372301995,2.8028746203686894,2.6627308893502546,2.5295943448827418,2.4031146276386046,2.282958896256674,2.1688109514438407,2.0603704038716488,1.9573518836780657,1.8594842894941626,1.7665100750194545,4.7124424618478988,5.4960438700441374,6.1121304146877513,8.8717773912547955,8.3712972875350431,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,3.1901068985692653,3.030601553640802,2.8790714759587619,2.7351179021608236,2.5983620070527826,2.4684439067001431,2.3450217113651362,2.2277706257968797,2.1163820945070357,2.0105629897816839,1.9100348402925995,1.8145330982779697,1.723806443364071,1.6376161211958675,1.555735315136074,1.4779485493792703,1.4040511219103067,1.3338485658147914,1.2671561375240519,1.2037983306478492,1.1436084141154568,1.0864279934096839,1.0321065937391996,0.98050126405223959,0.93147620084962779,0.88490239080714628,0.8406572712667888,0.79862440770344956,0.75869318731827706,0.72075852795236317,0.68472060155474501,0.65048457147700778,0.61796034290315738,0.58706232575799933,0.55770920947009939,0.52982374899659457,0.50333256154676498,0.47816593346942682,0.45425763679595549,0.43154475495615757,0.40996751720834973,0.3894691413479322,0.36999568428053564,0.35149590006650905,0.33392110506318357,6.3445009962004875,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,3.4304950465120552,3.2589702941864527,3.0960217794771299,2.9412206905032732,2.7941596559781097,2.6544516731792038,2.5217290895202438,2.3956426350442315,2.2758605032920198,2.162067478127419,2.0539641042210479,1.9512658990099956,1.8537026040594957,1.761017473856521,1.6729666001636951,1.5893182701555102,1.5098523566477349,1.4343597388153482,1.3626417518745808,1.2945096642808516,1.2297841810668091,1.1682949720134683,1.1098802234127949,1.0543862122421552,1.0016669016300472,0.95158355654854498,0.90400437872111794,0.85880415978506197,0.81586395179580906,0.77507075420601845,0.73631721649571746,0.69950135567093141,0.66452628788738477,0.63129997349301559,0.59973497481836491,0.56974822607744646,0.54126081477357424,0.51419777403489564,0.48848788533315074,0.46406349106649325,0.44086031651316876,0.41881730068751044,0.39787643565313502,0.37798261387047849,0.35908348317695449,6.822586180362137,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,3.8599437165263435,3.666946530700026,3.4835992041650243,3.3094192439567736,3.1439482817589348,2.9867508676709882,2.8374133242874389,2.6955426580730668,2.5607655251694137,2.4327272489109428,2.3110908864653954,2.1955363421421259,2.0857595250350194,1.9814715487832686,1.8823979713441052,1.7882780727769001,1.698864169138055,1.6139209606811524,1.5332249126470949,1.4565636670147404,1.3837354836640032,1.314548709480803,1.2488212740067628,1.1863802103064245,1.1270611997911033,1.0707081398015483,1.017172732811471,0.96631409617089725,0.9179983913623524,0.87209847179423472,0.82849354820452314,0.78706887079429722,0.74771542725458218,0.71032965589185304,0.6748131730972603,0.6410725144423971,0.60901888872027721,0.57856794428426361,0.54963954707005058,0.52215756971654848,0.49604969123072068,0.47124720666918452,0.44768484633572503,0.4253006040189391,0.40403557381799193,7.6766759025418452,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,3.9969615198027406,3.797113443812604,3.6072577716219736,3.426894883040875,3.255550138888831,3.0927726319443893,2.9381340003471701,2.7912273003298118,2.651665935313321,2.5190826385476548,2.3931285066202719,2.2734720812892584,2.1597984772247956,2.0518085533635557,1.9492181256953778,1.8517572194106089,1.7591693584400785,1.6712108905180747,1.5876503459921709,1.5082678286925622,1.4328544372579342,1.3612117153950374,1.2931511296252856,1.2284935731440212,1.1670688944868199,1.1087154497624792,1.0532796772743553,1.0006156934106376,0.95058490874010571,0.9030556633031005,0.85790288013794547,0.81500773613104838,0.77425734932449619,0.73554448185827115,0.69876725776535764,0.66382889487708996,0.63063745013323569,0.5991055776265739,0.56915029874524525,0.54069278380798313,0.51365814461758397,0.48797523738670495,0.46357647551736963,0.44039765174150108,0.41837776915442576,7.9491776139340828,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,3.6807304213881502,3.4966939003187427,3.3218592053028058,3.1557662450376656,2.9979779327857821,2.8480790361464927,2.7056750843391684,2.5703913301222094,2.4418717636160991,2.3197781754352942,2.2037892666635295,2.0935998033303527,1.9889198131638353,1.8894738225056438,1.7950001313803616,1.7052501248113434,1.6199876185707762,1.5389882376422375,1.4620388257601258,1.3889368844721195,1.3194900402485137,1.2535155382360881,1.1908397613242838,1.1312977732580696,1.074732884595166,1.0209962403654078,0.96994642834713751,0.92144910692978077,0.87537665158329192,0.83160781900412717,0.79002742805392079,0.75052605665122485,0.71299975381866365,0.67734976612773046,0.64348227782134382,0.61130816393027665,0.58074275573376288,0.55170561794707462,0.52412033704972105,0.49791432019723492,0.47301860418737296,0.44936767397800426,0.42689929027910412,0.4055543257651486,0.38527660947689102,7.3202555800609304,0,0,0,0]
[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,{"$f":"Asset6","v":"Substation Bays"},null,null,null,58.240156477818559,62.193270950916684,65.889922944175964,70.187886529188134,74.23327064078461,52.883630270637347,51.553355482210804,50.289594433205586,49.089021436650633,47.948477089923436,{"$f":"SUM(Q845:Q856)","v":46.864959960532588},45.83561868761128,44.857744478336045,43.928763979524568,43.04623250565367,42.207827605476304,41.411342950307827,40.654682527897755,39.935855126608196,39.252969095383115,38.604227365719282,37.987922722538642,37.402433311517051,36.846218371046518,36.317814177599523,35.815830193824866,25.550683564127617,8.6077703617757937,8.1773818436870034,7.7685127515026542,7.380087113927523,7.0110827582311455,6.6605286203195879,6.3275021893036101,6.0111270798384275,5.710570725846507,5.4250421895541825,5.1537900800764724,4.8961005760726488,4.651295547269017,7.4529886604849835,8.0995627587493679,8.5854733589577208,11.221453188311267,10.60348929473869,2.1205824068434653,8.0418292328917538,8.093918696200733,8.5006079974614188,8.3344542234109742,7.3202555800609304,0,0,0,0]
[null,{"$f":"C870","v":"Substation Establishment"},null,"Initial Asset Base",null,null,7.2707974935794422,7.2145920596433175,7.1611968974039986,7.110471493276644,7.0622823593556587,7.0165026821307217,6.9730119887670314,6.9316958300715266,6.8924454793107968,6.8551576460881041,6.8197342045265437,6.7860819350430628,6.7541122790337571,6.7237411058249155,6.6948884912765161,6.6674785074555372,6.6414390228256055,6.6167015124271709,6.5932008775486599,6.5708752744140728,6.5496659514362143,6.529517094607252,6.5103756806197355,6.4921913373315947,1.781079635470286,0.31181602653338764,0.29622522520671823,0.2814139639463823,0.26734326574906325,0.25397610246161012,0.24127729733852959,0.22921343247160308,0.21775276084802286,0.20686512280562172,0.19652186666534058,0.18669577333207354,0.1773609846654699,0.16849293543219646,0.16006828866058659,0.1520648742275573,0.14446163051617941,0.13723854899037044,0.13037662154085192,0.12385779046380932,0.11766490094061886,0.11178165589358791,0.10619257309890848,0.10088294444396306,9.5838797221764929E-2,9.1046857360676636E-2,8.6494514492642866E-2,8.2169788768010732E-2,7.8061299329610229E-2,7.415823436312971E-2,7.0450322644973196E-2]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.54039091162256891,0.5133713660414404,0.48770279773936842,0.46331765785240003,0.44015177495978003,0.418144186211791,0.39723697690120147,0.37737512805614143,0.35850637165333432,0.34058105307066761,0.32355200041713422,0.3073744003962775,0.29200568037646363,0.2774053963576405,0.26353512653975847,0.25035837021277052,0.23784045170213197,0.2259484291170254,0.21465100766117412,0.20391845727811542,0.19372253441420964,0.18403640769349916,0.17483458730882417,0.16609285794338297,0.15778821504621382,0.14989880429390312,0.14240386407920799,0.13528367087524762,0.12851948733148522,0.122093512964911,0.11598883731666546,0.11018939545083217,0.10467992567829061,9.944592939437609E-2,9.4473632924657297E-2,8.9749951278424431E-2,8.5262453714503209E-2,8.0999331028778085E-2,7.6949364477339188E-2,7.3101896253472187E-2,6.9446801440798553E-2,6.5974461368758605E-2,6.2675738300320652E-2,5.9541951385304603E-2,5.6564853816039401E-2,5.37366111252374E-2,5.1049780568975495E-2,4.8497291540526712E-2,4.6072426963500404E-2,4.3768805615325417E-2,4.1580365334559138E-2,3.9501347067831198E-2,3.7526279714439607E-2,3.5649965728717613E-2]
[null,null,null,null,2,null,null,null,0.58740632065985965,0.55803600462686676,0.53013420439552339,0.50362749417574715,0.47844611946695981,0.45452381349361182,0.4317976228189313,0.41020774167798468,0.38969735459408544,0.37021248686438119,0.35170186252116209,0.33411676939510399,0.31741093092534878,0.30154038437908137,0.28646336516012727,0.27214019690212088,0.25853318705701483,0.24560652770416411,0.23332620131895587,0.22165989125300808,0.21057689669035767,0.20004805185583976,0.19004564926304779,0.18054336679989538,0.17151619845990063,0.16294038853690554,0.15479336911006031,0.14705370065455733,0.13970101562182943,0.13271596484073794,0.12608016659870103,0.11977615826876598,0.11378735035532772,0.10809798283756136,0.10269308369568329,9.7558429510899103E-2,9.2680508035354159E-2,8.8046482633586456E-2,8.3644158501907123E-2,7.946195057681181E-2,7.5488853047971205E-2,7.1714410395572609E-2,6.8128689875794013E-2,6.4722255382004337E-2,6.1486142612904082E-2,5.8411835482258839E-2,5.5491243708145892E-2,5.2716681522738632E-2,5.0080847446601684E-2,4.7576805074271623E-2,4.5197964820558045E-2,4.2938066579530171E-2,4.0791163250553632E-2]
[null,null,null,null,3,null,null,null,null,0.54305920083042458,0.51590624078890335,0.49011092874945811,0.46560538231198523,0.4423251131963859,0.42020885753656662,0.39919841465973832,0.37923849392675141,0.36027656923041385,0.34226274076889318,0.32514960373044849,0.30889212354392609,0.29344751736672975,0.27877514149839328,0.26483638442347363,0.25159456520229995,0.23901483694218495,0.22706409509507572,0.21571089034032195,0.20492534582330585,0.19467907853214053,0.1849451246055335,0.1756978683752568,0.16691297495649399,0.15856732620866928,0.15063895989823581,0.14310701190332403,0.13595166130815786,0.12915407824275002,0.12269637433061248,0.11656155561408187,0.11073347783337778,0.10519680394170888,9.9936963744623422E-2,9.4940115557392263E-2,9.0193109779522648E-2,8.5683454290546468E-2,8.1399281576019167E-2,7.7329317497218233E-2,7.3462851622357314E-2,6.978970904123942E-2,6.6300223589177421E-2,6.298521240971855E-2,5.9835951789232671E-2,5.6844154199771069E-2,5.4001946489782515E-2,5.1301849165293414E-2,4.8736756707028754E-2,4.6299918871677281E-2,4.3984922928093445E-2,4.1785676781688791E-2,3.9696392942604325E-2]
[null,null,null,null,4,null,null,null,null,null,0.70042855334063703,0.66540712567360516,0.63213676938992491,0.60052993092042861,0.57050343437440731,0.54197826265568683,0.5148793495229026,0.48913538204675738,0.46467861294441959,0.44144468229719858,0.41937244818233865,0.3984038257732217,0.37848363448456063,0.35955945276033258,0.34158148012231598,0.32450240611620018,0.30827728581039016,0.29286342151987066,0.27822025044387716,0.26430923792168332,0.25109377602559918,0.23853908722431927,0.22661213286310328,0.21528152621994812,0.20451744990895071,0.1942915774135032,0.18457699854282802,0.17534814861568659,0.16658074118490226,0.15825170412565717,0.15033911891937432,0.14282216297340558,0.13568105482473528,0.12889700208349852,0.12245215197932363,0.11632954438035742,0.11051306716133952,0.10498741380327258,9.9738043113108965E-2,9.4751140957453572E-2,9.0013583909580863E-2,8.5512904714101806E-2,8.1237259478396689E-2,7.7175396504476898E-2,7.3316626679253011E-2,6.9650795345290381E-2,6.6168255578025817E-2,6.285984279912453E-2,5.9716850659168319E-2,5.6731008126209931E-2,5.3894457719899425E-2]
[null,null,null,null,5,null,null,null,null,null,null,0.56399911518497048,0.53579915942572198,0.50900920145443584,0.48355874138171412,0.45938080431262834,0.43641176409699689,0.41459117589214706,0.39386161709753975,0.37416853624266277,0.35546010943052964,0.33768710395900314,0.32080274876105297,0.30476261132300037,0.28952448075685033,0.27504825671900779,0.26129584388305743,0.24823105168890455,0.23581949910445932,0.22402852414923635,0.21282709794177454,0.20218574304468581,0.19207645589245154,0.18247263309782893,0.17334900144293749,0.16468155137079063,0.15644747380225113,0.14862510011213859,0.14119384510653168,0.13413415285120509,0.12742744520864485,0.12105607294821263,0.11500326930080203,0.10925310583576194,0.10379045054397383,9.8600928016775141E-2,9.3670881615936355E-2,8.8987337535139502E-2,8.4537970658382561E-2,8.0311072125463401E-2,7.6295518519190253E-2,7.2480742593230743E-2,6.8856705463569243E-2,6.5413870190390799E-2,6.2143176680871284E-2,5.9036017846827708E-2,5.6084216954486357E-2,5.3280006106762028E-2,5.0616005801423919E-2,4.8085205511352758E-2,4.5680945235785142E-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,10.304304789300735,11.039560535521378,11.680508186081218,12.421116973497417,13.0849317847224,9.6797991208742822,9.5031436055734133,9.3353208660375895,9.175889263478556,9.0244292410474767,{"$f":"SUM(Q858:Q869)","v":8.8805422197379471},8.7438495494938966,8.6139915127620501,8.4906263778667928,8.3734294997163001,8.2620924654733319,8.1563222829425097,8.0558406095382296,7.9603830198041665,7.8696983095568038,7.7835478348218086,7.7017048838235667,7.6239540803752357,7.5500908170993188,2.7860841412496238,1.2665703070237586,1.2032417916725706,1.1430797020889423,1.0859257169844951,1.0316294311352705,0.98004795957850699,0.93104556159958163,0.88449328351960255,0.8402686193436224,0.79825518837644127,0.75834242895761927,0.72042530750973843,0.68440404213425154,0.65018384002753893,0.61767464802616201,0.58679091562485375,0.5574513698436111,0.52957880135143054,0.50309986128385897,0.47794486821966603,0.45404762480868271,0.43134524356824855,0.40977798138983618,0.38928908232034437,0.36982462820432715,0.35133339679411091,0.33376672695440535,0.31707839060668519,0.30122447107635097,0.2861632475225333]
[null,{"$f":"C883","v":"Distribution Substation Switchgear"},null,"Initial Asset Base",null,null,15.949730344993075,15.722043590696947,15.505741174115627,15.300253878363375,15.105040947398731,14.919588662982324,14.743408992786733,14.576038306100925,14.417036153749406,14.265984109015463,14.122484666518218,13.986160196145835,13.85665194929207,13.733619114780993,13.616737921995473,13.505700788849225,13.400215512360294,13.300004499695804,13.204804037664541,13.114363598734844,13.028445181751628,12.946822685617574,12.869281314290221,12.79561701152924,12.725635923906307,12.659153890664518,9.7966859419329619,1.1400006650135557,1.0830006317628778,1.028850600174734,0.97740807016599729,0.92853766665769755,0.88211078332481263,0.83800524415857203,0.79610498195064339,0.75629973285311114,0.71848474621045566,0.68256050889993292,0.6484324834549362,0.61601085928218957,1.7622855623809728,2.217638157216288,2.1384320851871275,2.3813306494088513,3.2045198721683548,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.6181541224343259,2.4872464163126096,2.362884095496979,2.2447398907221299,2.1325028961860233,2.0258777513767221,1.9245838638078863,1.8283546706174918,1.7369369370866174,1.6500900902322861,1.5675855857206722,1.4892063064346386,1.4147459911129066,1.3440086915572613,1.2768082569793984,1.2129678441304286,1.1523194519239071,1.0947034793277115,1.039968305361326,0.98796989009325964,0.93857139558859659,0.89164282580916676,0.84706068451870853,0.80470765029277302,0.7644722677781346,0.72624865438922803,0.68993622166976643,0.65543941058627808,0.62266744005696428,0.59153406805411601,0.56195736465141022,0.53385949641883956,0.50716652159789744,0.48180819551800269,0.45771778574210276,0.43483189645499754,0.4130903016322478,0.39243578655063555,0.37281399722310377,0.35417329736194852,0.33646463249385122,0.31964140086915871,0.30365933082570074,0.28847636428441564,0.27405254607019497,5.2069983753337041,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,2.907265989965051,2.7619026904667985,2.6238075559434582,2.4926171781462854,2.367986319238971,2.2495870032770227,2.1371076531131714,2.0302522704575128,1.9287396569346371,1.8323026740879051,1.7406875403835098,1.6536531633643343,1.5709705051961176,1.4924219799363116,1.4178008809394962,1.3469108368925213,1.2795652950478953,1.2155870302955005,1.1548076787807255,1.0970672948416891,1.0422139300996047,0.99010323359462449,0.9405980719148932,0.89356816831914865,0.84888975990319127,0.8064452719080315,0.76612300831262992,0.72781685789699824,0.6914260150021484,0.65685471425204089,0.62401197853943879,0.59281137961246699,0.56317081063184382,0.53501227010025154,0.50826165659523892,0.48284857376547702,0.45870614507720298,0.43577083782334292,0.41398229593217589,0.39328318113556693,0.37361902207878867,0.35493807097484908,0.33719116742610677,0.32033160905480146,0.30431502860206128,5.7819855434391627,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,2.758961181112479,2.6210131220568549,2.4899624659540125,2.3654643426563116,2.247191125523496,2.1348315692473214,2.0280899907849554,1.9266854912457074,1.8303512166834222,1.7388336558492512,1.6518919730567885,1.5692973744039491,1.4908325056837517,1.416290880399564,1.3454763363795859,1.2782025195606064,1.214292393582576,1.1535777739034472,1.0958988852082747,1.0411039409478613,0.98904874390046804,0.93959630670544458,0.89261649137017229,0.84798566680166376,0.80558638346158062,0.76530706428850159,0.72704171107407667,0.69068962552037272,0.65615514424435417,0.62334738703213655,0.59218001768052986,0.56257101679650323,0.53444246595667799,0.50772034265884403,0.48233432552590189,0.45821760924960664,0.43530672878712623,0.41354139234776999,0.39286432273038163,0.37322110659386248,0.35456005126416951,0.33683204870096084,0.31999044626591272,0.30399092395261712,0.2887913777549862,5.4870361773447343,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,2.6471562115623928,2.5147984009842732,2.3890584809350592,2.269605556888306,2.156125279043891,2.0483190150916966,1.9459030643371116,1.848607911120256,1.7561775155642434,1.6683686397860313,1.5849502077967297,1.5057026974068932,1.4304175625365485,1.3588966844097212,1.2909518501892352,1.2264042576797733,1.1650840447957846,1.1068298425559955,1.0514883504281956,0.99891393290678576,0.94896823626144633,0.9015198244483742,0.85644383322595563,0.81362164156465799,0.77294055948642504,0.73429353151210397,0.69757885493649896,0.66269991218967383,0.6295649165801902,0.59808667075118049,0.56818233721362155,0.53977322035294051,0.51278455933529343,0.48714533136852867,0.46278806480010215,0.43964866156009708,0.41766622848209212,0.39678291705798757,0.37694377120508804,0.35809658264483346,0.34019175351259179,0.32318216583696224,0.30702305754511416,0.29167190466785836,0.27708830943446544,5.2646778792548403,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,2.8913206696512486,2.7467546361686863,2.609416904360252,2.4789460591422392,2.3549987561851276,2.2372488183758708,2.1253863774570774,2.0191170585842237,1.9181612056550124,1.8222531453722617,1.731140488103649,1.6445834636984664,1.562354290513543,1.4842365759878657,1.4100247471884726,1.339523509829049,1.2725473343375964,1.2089199676207167,1.1484739692396808,1.0910502707776968,1.0364977572388117,0.98467286937687115,0.93543922590802753,0.88866726461262613,0.84423390138199472,0.80202220631289478,0.76192109599725022,0.72382504119738766,0.68763378913751838,0.65325209968064224,0.62058949469661018,0.58956001996177965,0.56008201896369059,0.53207791801550608,0.50547402211473091,0.48020032100899429,0.45619030495854462,0.43338078971061728,0.41171175022508638,0.39112616271383199,0.3715698545781404,0.35299136184923335,0.33534179375677164,0.31857470406893323,0.30264596886548639,5.7502734084442437,0,0,0,0]
[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,{"$f":"Asset8","v":"Distribution Substation Switchgear"},null,null,null,30.440260228559417,33.915480571724615,37.276661584998735,40.594040640384392,43.49880796667324,27.440790273904163,26.638550523162479,25.876422759957887,25.152401384913521,24.464581078621375,{"$f":"SUM(Q871:Q882)","v":23.811151787643833},23.190393961215165,22.600674026107939,22.040440087756064,21.508217846321791,21.002606716959228,20.522276144064797,20.065962099815081,19.632463757777852,19.220640332842493,18.829408079153893,18.457737438149728,18.104650329195763,17.76921757568951,17.450556459858561,17.147828399819161,14.060926725629871,5.1910294095256191,4.9314779390493388,4.6849040420968722,4.4506588399920286,4.2281258979924274,4.0167196030928052,3.815883622938165,3.6250894417912569,3.4438349697016943,3.2716432212166096,3.1080610601557788,2.9526580071479898,2.8050251067905903,3.8418490975139536,4.1932235155926207,4.0152381756446429,4.1642964353434904,4.8983373688062617,1.6091266218060118,6.4753187472827305,6.6977906196187789,6.0826991908481327,5.5673238481203269,5.7502734084442437,0,0,0,0]
[null,{"$f":"C896","v":"Zone Transformers"},null,"Initial Asset Base",null,null,10.507181658966648,10.473100942171866,10.440724261216827,10.409966414309537,10.380746459747613,10.352987502913786,10.32661649392165,10.301564035379117,10.277764199763714,10.255154355929081,10.23367500428618,10.213269620225423,10.193884505367706,10.175468646252872,10.157973580093783,10.141353267242643,7.7556328840890005,0.28499681461486392,0.27074697388412061,0.25720962518991458,0.24434914393041887,0.23213168673389795,0.22052510239720302,0.20949884727734289,0.19902390491347577,0.18907270966780196,0.17961907418441186,0.17063812047519128,0.16210621445143172,0.15400090372886016,0.14630085854241714,0.13898581561529627,0.13203652483453143,0.12543469859280487,0.11916296366316464,0.11320481548000635,0.10754457470600604,0.10216734597070573,9.7058978672170421E-2,9.2206029738561901E-2,8.7595728251633795E-2,8.3215941839052121E-2,7.9055144747099487E-2,7.5102387509744545E-2,7.1347268134257277E-2,8.7514088170814353E-2,0.44184282098889005,0.1659979687621701,7.5261038605910824E-2,0.58498217802310304,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.64366172826497692,0.61147864185172807,0.58090470975914166,0.55185947427118454,0.52426650055762536,0.4980531755297441,0.47315051675325687,0.44949299091559397,0.42701834136981426,0.40566742430132352,0.38538405308625739,0.36611485043194447,0.3478091079103473,0.33041865251482994,0.31389771988908843,0.29820283389463403,0.28329269219990233,0.26912805758990721,0.25567165471041181,0.24288807197489121,0.23074366837614665,0.21920648495733935,0.20824616070947236,0.19783385267399869,0.18794216004029879,0.17854505203828386,0.16961779943636962,0.16113690946455111,0.15308006399132357,0.14542606079175741,0.13815475775216951,0.13124701986456108,0.12468466887133299,0.1184504354277663,0.112527913656378,0.10690151797355914,0.10155644207488114,9.6478619971137047E-2,9.1654688972580195E-2,8.7071954523951167E-2,8.2718356797753606E-2,7.8582438957865916E-2,7.4653317009972589E-2,7.0920651159473921E-2,6.7374618601500222E-2,6.4005887671425218E-2,6.0805593287853919E-2,5.7765313623461191E-2,5.4877047942288128E-2,5.213319554517374E-2,0.99053071535830028,0,0,0]
[null,null,null,null,2,null,null,null,0.84157271047753812,0.79949407495366132,0.75951937120597812,0.72154340264567918,0.68546623251339522,0.65119292088772551,0.6186332748433393,0.58770161110117225,0.55831653054611363,0.53040070401880801,0.50388066881786764,0.4786866353769742,0.45475230360812552,0.43201468842771923,0.41041395400633324,0.38989325630601657,0.37039859349071569,0.35187866381617994,0.3342847306253709,0.31757049409410243,0.3016919693893973,0.28660737091992744,0.27227700237393104,0.25866315225523445,0.24572999464247275,0.23344349491034913,0.2217713201648317,0.2106827541565901,0.20014861644876061,0.19014118562632257,0.18063412634500645,0.17160242002775611,0.16302229902636828,0.15487118407504988,0.14712762487129735,0.13977124362773249,0.13278268144634586,0.12614354737402861,0.11983637000532721,0.11384455150506086,0.10815232392980782,0.10274470773331743,9.7607472346651583E-2,9.272709872931896E-2,8.8090743792852977E-2,8.3686206603210356E-2,7.9501896273049794E-2,7.552680145939733E-2,7.1750461386427503E-2,6.8162938317106125E-2,1.2950958280250155,0,0]
[null,null,null,null,3,null,null,null,null,1.4712667856982629,1.3977034464133498,1.3278182740926823,1.2614273603880479,1.1983559923686455,1.1384381927502134,1.0815162831127025,1.0274404689570675,0.97606844550921412,0.92726502323375348,0.88090177207206588,0.83685668346846243,0.79501384929503927,0.75526315683028733,0.71749999898877304,0.68162499903933438,0.64754374908736767,0.61516656163299921,0.58440823355134919,0.55518782187378168,0.52742843078009249,0.50105700924108798,0.47600415877903357,0.45220395084008186,0.4295937532980777,0.40811406563317376,0.38770836235151501,0.3683229442339393,0.34990679702224242,0.3324114571711303,0.31579088431257379,0.30000134009694512,0.28500127309209788,0.27075120943749292,0.25721364896561832,0.24435296651733746,0.23213531819147062,0.22052855228189708,0.20950212466780216,0.19902701843441198,0.18907566751269145,0.17962188413705679,0.17064078993020398,0.1621087504336938,0.15400331291200903,0.1463031472664085,0.13898798990308808,0.13203859040793361,0.12543666088753691,0.11916482784316004,2.2641317290200398,0]
[null,null,null,null,4,null,null,null,null,null,1.4633970516583372,1.3902271990754205,1.3207158391216494,1.2546800471655668,1.1919460448072885,1.1323487425669241,1.0757313054385778,1.0219447401666488,0.97084750315831647,0.92230512800040054,0.87618987160038064,0.83238037802036147,0.79076135911934342,0.75122329116337616,0.71366212660520745,0.67797902027494705,0.64408006926119965,0.61187606579813969,0.58128226250823267,0.5522181493828211,0.52460724191368013,0.498376879817996,0.47345803582709617,0.44978513403574133,0.42729587733395419,0.40593108346725648,0.38563452929389369,0.36635280282919891,0.34803516268773904,0.33063340455335205,0.31410173432568439,0.2983966476094001,0.28347681522893003,0.26930297446748352,0.2558378257441094,0.24304593445690395,0.23089363773405869,0.21934895584735573,0.20838150805498795,0.19796243265223859,0.18806431101962659,0.17866109546864525,0.16972804069521302,0.16124163866045244,0.15317955672742978,0.14552057889105827,0.13824454994650534,0.13133232244918,0.12476570632672106,0.11852742101038508,2.2520209991973168]
[null,null,null,null,5,null,null,null,null,null,null,1.8666097237798656,1.7732792375908724,1.6846152757113286,1.6003845119257623,1.5203652863294741,1.4443470220130004,1.3721296709123503,1.3035231873667328,1.2383470279983964,1.1764296765984763,1.1176081927685526,1.0617277831301251,1.0086413939736187,0.95820932427493788,0.91029885806119082,0.86478391515813136,0.82154471940022478,0.78046748343021355,0.74144410925870274,0.70437190379576764,0.66915330860597932,0.63569564317568039,0.60391086101689639,0.57371531796605157,0.54502955206774906,0.51777807446436153,0.49188917074114358,0.46729471220408642,0.44392997659388211,0.42173347776418796,0.40064680387597856,0.3806144636821796,0.36158374049807063,0.34350455347316716,0.3263293257995088,0.31001285950953333,0.29451221653405663,0.27978660570735386,0.26579727542198633,0.25250741165088686,0.23988204106834243,0.22788793901492538,0.21649354206417901,0.20566886496097009,0.19538542171292161,0.18561615062727557,0.17633534309591181,0.16751857594111608,0.15914264714406026,0.15118551478685735]
[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,16.95254316343685,18.045026833619293,19.178791015648649,21.007346028099754,22.677233069810853,16.183452603065057,15.865558339065357,15.56355878826564,15.276659215005912,15.004104620409167,{"$f":"SUM(Q884:Q895)","v":14.745177755542263},14.499197233918704,14.265515738376319,14.043518317611056,13.832620767884059,13.632268095643402,11.072001971069724,3.4355474472465506,3.2637700748842233,3.1005815711400118,2.945552492583011,2.7982748679538609,2.6583611245561674,2.5254430683283591,2.3991709149119411,2.279212369166344,2.1652517507080269,2.0569891631726254,1.9541397050139939,1.8564327197632944,1.7636110837751295,1.6754305295863734,1.5916590031070548,1.5120760529517021,1.4364722503041167,1.3646486377889109,1.296416205899465,1.2315953956044918,1.1700156258242673,1.111514844533054,1.0559391023064013,1.0031421471910811,0.95298503983152716,0.90533578783995083,0.86006899844795304,0.83679973196882518,1.1536641825970004,0.84222826228987491,0.71767981745723008,1.1952800179318566,0.57978294791331575,1.4917979801080352,1.7065449381360129,2.5418017971744851,2.4032065139841743]
[null,{"$f":"C909","v":"Distribution Transformers"},null,"Initial Asset Base",null,null,54.545714232425425,53.684774810549257,52.86688235976689,52.089884531523637,51.351736594692554,50.650496054703012,49.984317541712954,49.351447954372404,48.750221846398887,48.179057043824031,47.636450481377921,47.120974247054122,46.631271824446507,46.16605452296929,45.72409808656591,45.304239471982712,44.905373788128671,44.526451388467336,44.166475108789058,43.824497643094695,29.081766788254832,5.8640585929940059,5.5708556633443056,5.2923128801770911,5.0276972361682368,4.7763123743598248,4.5374967556418326,4.3106219178597414,4.095090821966755,3.8903362808684165,3.6958194668249962,3.5110284934837459,3.335477068809559,3.1687032153690811,3.0102680546006271,2.8597546518705959,2.7167669192770658,2.5809285733132126,2.4518821446475516,2.3292880374151741,7.3594321096035191,7.6725188325993923,6.6386717896877423,11.079205657514292,11.50664432148335,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.8915829747663881,2.7470038260280689,2.6096536347266657,2.4791709529903323,2.3552124053408154,2.2374517850737745,2.125579195820086,2.0193002360290815,1.9183352242276275,1.8224184630162463,1.7312975398654338,1.6447326628721624,1.5624960297285542,1.4843712282421266,1.4101526668300204,1.3396450334885195,1.2726627818140934,1.2090296427233889,1.1485781605872194,1.0911492525578586,1.0365917899299657,0.98476220043346752,0.93552409041179418,0.88874788589120435,0.84431049159664406,0.80209496701681182,0.76199021866597116,0.72389070773267261,0.68769617234603908,0.65331136372873722,0.62064579554230015,0.58961350576518512,0.56013283047692575,0.53212618895307962,0.50551987950542565,0.48024388553015424,0.45623169125364638,0.43342010669096392,0.41174910135641557,0.3911616462885949,0.37160356397416516,0.35302338577545705,0.33537221648668414,0.31860360566235002,0.30267342537923236,5.7507950822054141,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,3.3200078083495046,3.1540074179320294,2.9963070470354278,2.8464916946836567,2.7041671099494735,2.5689587544519998,2.4405108167293998,2.3184852758929297,2.2025610120982835,2.092432961493369,1.9878113134187008,1.8884207477477659,1.7939997103603773,1.7042997248423586,1.6190847386002407,1.5381305016702287,1.461223976586717,1.3881627777573813,1.3187546388695122,1.2528169069260366,1.1901760615797348,1.130667258500748,1.0741338955757105,1.0204272007969248,0.9694058407570787,0.92093554871922478,0.87488877128326337,0.83114433271910004,0.78958711608314514,0.75010776027898773,0.71260237226503842,0.67697225365178648,0.64312364096919739,0.61096745892073734,0.58041908597470027,0.55139813167596541,0.52382822509216709,0.49763681383755876,0.47275497314568082,0.44911722448839664,0.4266613632639768,0.40532829510077806,0.38506188034573907,0.36580878632845215,0.3475183470120296,6.6028485932285648,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,3.2657998934653061,3.1025098987920408,2.9473844038524386,2.8000151836598164,2.660014424476826,2.5270137032529849,2.4006630180903352,2.2806298671858189,2.1665983738265275,2.0582684551352011,1.9553550323784412,1.8575872807595191,1.7647079167215431,1.6764725208854658,1.5926488948411928,1.5130164500991332,1.4373656275941766,1.3654973462144679,1.2972224789037445,1.2323613549585575,1.1707432872106296,1.1122061228500983,1.0565958167075935,1.0037660258722139,0.95357772457860301,0.90589883834967289,0.86060389643218937,0.81757370161057996,0.77669501653005113,0.73786026570354868,0.70096725241837143,0.66591888979745273,0.63262294530758012,0.60099179804220104,0.57094220814009089,0.54239509773308647,0.51527534284643228,0.4895115757041108,0.46503599691890507,0.44178419707295974,0.41969498721931164,0.39871023785834619,0.37877472596542888,0.35983598966715746,0.34184419018379941,6.4950396134921888,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,3.8542898861378982,3.6615753918310037,3.4784966222394531,3.3045717911274801,3.1393432015711067,2.9823760414925511,2.8332572394179234,2.6915943774470272,2.5570146585746758,2.4291639256459421,2.3077057293636449,2.1923204428954626,2.0827044207506895,1.9785691997131551,1.8796407397274972,1.7856587027411224,1.6963757676040663,1.6115569792238629,1.5309791302626696,1.454430173749536,1.3817086650620594,1.3126232318089563,1.2469920702185087,1.184642466707583,1.1254103433722038,1.0691398262035936,1.0156828348934137,0.96489869314874321,0.91665375849130626,0.87082107056674085,0.82728001703840381,0.78591601618648355,0.74662021537715939,0.70928920460830158,0.67382474437788642,0.64013350715899198,0.60812683180104232,0.57772049021099015,0.54883446570044048,0.52139274241541855,0.49532310529464785,0.4705569500299156,0.44702910252841976,0.42467764740199887,0.40344376503189922,7.6654315356060891,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,4.0202385307887027,3.819226604249268,3.6282652740368047,3.4468520103349642,3.2745094098182159,3.1107839393273053,2.9552447423609398,2.8074825052428931,2.667108379980748,2.5337529609817109,2.4070653129326254,2.2867120472859943,2.1723764449216945,2.0637576226756096,1.9605697415418293,1.8625412544647375,1.7694141917415007,1.6809434821544256,1.5968963080467042,1.5170514926443692,1.4411989180121507,1.3691389721115432,1.3006820235059662,1.235647922330668,1.1738655262141344,1.1151722499034276,1.0594136374082559,1.0064429555378431,0.9561208077609511,0.9083147673729034,0.86289902900425841,0.81975407755404539,0.77876637367634283,0.73982805499252535,0.70283665224289893,0.66769481963075428,0.63431007864921662,0.60259457471675548,0.5724648459809174,0.54384160368187151,0.51664952349777804,0.49081704732288928,0.46627619495674466,0.44296238520890729,0.42081426594846222,7.9954710530207791,0,0,0,0]
[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,{"$f":"Asset10","v":"Distribution Transformers"},null,null,null,72.607779366851958,75.990734330453165,79.347050057190359,82.821347549564194,86.542535829895741,66.481398481199619,65.023674846884745,63.638837394285602,62.323241814316425,61.073426013345689,{"$f":"SUM(Q897:Q908)","v":59.886101002423501},58.758142242047427,57.686581419690143,56.668598638450746,55.701514996273282,54.78278553620472,53.909992549139588,53.080839211427701,52.293143540601399,51.544832653316426,36.416085047965474,12.831660939719116,12.190077892733161,11.580573998096503,11.001545298191679,10.451468033282094,9.9288946316179878,9.4324499000370885,8.9608274050352357,8.5127860347834723,8.0871467330442997,7.682789396392085,7.2986499265724811,6.9337174302438571,6.5870315587316641,6.2576799807950811,5.9447959817553269,5.6475561826675609,5.3651783735341807,5.0969194548574714,9.9886819561737017,10.170306186841065,9.0115697762173319,13.333458744717403,13.648184754326305,2.0344634112008069,7.3959955687359109,7.8356466257711075,7.3414457637329953,8.0862458015545506,7.9954710530207791,0,0,0,0]
[null,{"$f":"C922","v":"Low Voltage Services"},null,"Initial Asset Base",null,null,18.092365695638193,17.637901518017376,17.206160549277602,16.796006628974812,16.40636040468717,16.036196491613904,15.684540774194302,15.350467842645681,15.03309855767449,14.73159773695186,14.445171957265362,14.173067466563186,13.914568200396122,13.668993897537412,13.435698309821634,13.214067501491645,13.003518233578157,12.803496429060345,12.613475714768422,12.432956036191094,12.032976213114512,3.0954611884047147,2.9406881289844784,2.7936537225352542,2.6539710364084916,2.5212724845880672,2.3952088603586636,2.2754484173407308,2.1616759964736945,2.0535921966500101,6.779993579117213,5.233018468924997,7.8311045384044631,8.7424671009919699,10.43166804891154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.4124938685320805,1.3418691751054763,1.2747757163502025,1.2110369305326925,1.1504850840060576,1.0929608298057549,1.0383127883154672,0.98639714889969365,0.93707729145470897,0.89022342688197353,0.84571225553787477,0.80342664276098119,0.76325531062293206,0.72509254509178545,0.68883791783719617,0.65439602194533641,0.62167622084806951,0.59059240980566607,0.56106278931538278,0.53300964984961363,0.50635916735713293,0.48104120898927633,0.45698914853981254,0.43413969111282197,0.41243270655718089,0.39181107122932191,0.37222051766785569,0.35360949178446294,0.33592901719523971,0.31913256633547765,0.30317593801870385,0.28801714111776866,0.27361628406188016,0.25993546985878613,0.24693869636584687,4.6918352309510922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,1.7690175819473251,1.6805667028499589,1.5965383677074609,1.5167114493220879,1.4408758768559835,1.3688320830131842,1.3003904788625249,1.2353709549193987,1.1736024071734288,1.1149222868147575,1.0591761724740196,1.0062173638503187,0.9559064956578025,0.90811117087491233,0.86270561233116683,0.81957033171460858,0.77859181512887821,0.73966222437243434,0.7026791131538126,0.66754515749612198,0.63416789962131581,0.60245950464025,0.57233652940823743,0.54371970293782557,0.51653371779093438,0.49070703190138759,0.46617168030631828,0.4428630962910024,0.42071994147645225,0.39968394440262967,0.37969974718249822,0.36071475982337325,0.34267902183220456,0.32554507074059436,0.30926781720356455,5.8760885268677256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,1.6284163697176446,1.5469955512317624,1.4696457736701742,1.3961634849866655,1.3263553107373323,1.2600375452004657,1.1970356679404424,1.1371838845434201,1.0803246903162493,1.0263084558004367,0.97499303301041496,0.92624338135989426,0.87993121229189952,0.83593465167730452,0.79413791909343934,0.75443102313876731,0.71670947198182899,0.68087399838273743,0.64683029846360063,0.61448878354042058,0.58376434436339952,0.55457612714522964,0.52684732078796814,0.50050495474856971,0.47547970701114117,0.4517057216605842,0.42912043557755503,0.40766441379867724,0.38728119310874337,0.36791713345330612,0.34952127678064077,0.33204521294160866,0.31544295229452823,0.29967080467980178,0.28468726444581166,5.4090580244704221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,1.8047887409761356,1.7145493039273287,1.6288218387309623,1.5473807467944143,1.4700117094546936,1.396511123981959,1.3266855677828611,1.2603512893937179,1.1973337249240319,1.1374670386778303,1.0805936867439387,1.0265640024067417,0.97523580228640483,0.92647401217208447,0.88015031156348023,0.83614279598530628,0.79433565618604085,0.75461887337673872,0.71688792970790183,0.68104353322250677,0.6469913565613814,0.61464178873331221,0.5839096992966466,0.55471421433181423,0.52697850361522358,0.50062957843446243,0.47559809951273935,0.45181819453710226,0.42922728481024708,0.40776592056973482,0.38737762454124813,0.3680087433141857,0.34960830614847649,0.33212789084105271,0.315521496299,5.9949084296810007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,1.5337674969962742,1.4570791221464605,1.3842251660391374,1.3150139077371805,1.2492632123503216,1.1868000517328054,1.1274600491461653,1.0710870466888569,1.0175326943544138,0.96665605963669332,0.9183232566548587,0.87240709382211579,0.82878673913100998,0.78734740217445953,0.74798003206573649,0.71058103046244969,0.67505197893932722,0.64129937999236086,0.60923441099274278,0.57877269044310575,0.54983405592095047,0.52234235312490296,0.49622523546865782,0.47141397369522497,0.44784327501046378,0.42545111125994062,0.40417855569694372,0.38396962791209649,0.36477114651649156,0.34653258919066698,0.32920595973113365,0.31274566174457696,0.29710837865734802,0.28225295972448061,0.26814031173825653,5.0946659230268736,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,26.563672670317487,28.156321311767012,29.891787053010248,31.559845201977179,33.242724571610395,23.421355599535822,22.700441926720131,22.015573937545216,21.364949347829047,20.746855987598693,{"$f":"SUM(Q910:Q921)","v":20.159667295379851},{"$f":"SUM(R910:R921)","v":19.601838037771952},19.071900243044446,18.568459338053323,18.090190478311751,17.635835061557252,17.204197415640486,16.794141652019558,16.404588676579671,16.034513349911784,15.454455661149167,6.3458666640376364,6.0285733308357541,5.7271446642939665,5.4407874310792677,5.1687480595253037,4.9103106565490391,4.6647951237215874,4.431555367535509,4.2099775991587336,8.8285597115005015,7.1791562946891192,9.6799354728803788,10.498856488744092,12.100237967276053,1.5851414224462888,5.9631278207275118,6.7900120608119376,6.0068324804939026,6.263048741419257,5.0946659230268736,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C935","v":"Metering"},null,"Initial Asset Base",null,null,3.5521864736702149,3.5293113578827411,3.5082662513582656,3.4889047533557478,3.4710921751934314,3.4547046032841009,3.4396280371275165,3.425757596263459,3.4129967906685259,3.4012568495211868,3.390456103665636,3.3805194174785287,0.2612224821410486,9.6719728670827038E-2,8.8982150377160896E-2,8.1863578346988042E-2,7.5314492079228967E-2,6.9289332712890644E-2,6.3746186095859386E-2,5.8646491208190654E-2,0.38622876679883761,2.4161836004064369E-2,2.6678809883412535E-3,2.0910093208235933E-2,0.24046607189471314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.54961495205927968,0.50564575589453731,0.4651940954229743,0.4279785677891364,0.39374028236600545,0.36224105977672499,0.33326177499458703,0.30660083299502006,0.28207276635541845,0.25950694504698496,0.23874638944322615,0.21964667828776804,0.2020749440247466,0.18590894850276685,0.17103623262254553,0.1573533340127419,0.14476506729172259,0.13318386190838474,0.12252915295571398,0.11272682071925687,0.10370867506171635,9.5411981056779074E-2,8.7779022572236728E-2,8.0756700766457787E-2,7.4296164705141193E-2,0.85440589410912349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.62284650487857618,0.57301878448829013,0.52717728172922695,0.48500309919088874,0.44620285125561765,0.41050662315516817,0.37766609330275475,0.34745280583853438,0.31965658137145164,0.2940840548617355,0.27055733047279668,0.24891274403497293,0.2289997245121751,0.21067974655120111,0.19382536682710502,0.17831933748093662,0.16405379048246169,0.15092948724386474,0.13885512826435559,0.12774671800320711,0.11752698056295052,0.10812482211791448,9.9474836348481338E-2,9.1516849440602857E-2,8.4195501485354637E-2,0.96824826708157818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.75169402217828052,0.69155850040401801,0.63623382037169662,0.58533511474196087,0.53850830556260409,0.49542764111759569,0.45579342982818805,0.41932995544193297,0.38578355900657835,0.35492087428605201,0.32652720434316784,0.30040502799571445,0.27637262575605726,0.25426281569557269,0.23392179043992684,0.21520804720473272,0.19799140342835408,0.18215209115408576,0.16757992386175893,0.15417352995281824,0.14183964755659276,0.13049247575206535,0.12005307769190011,0.11044883147654816,0.10161292495842432,1.1685486370218801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.8510824837265899,0.78299588502846273,0.72035621422618579,0.66272771708809086,0.6097094997210436,0.56093273974336011,0.51605812056389122,0.47477347091877997,0.43679159324527755,0.40184826578565536,0.36970040452280295,0.34012437216097874,0.31291442238810041,0.28788126859705238,0.26485076710928818,0.2436627057405451,0.22416968928130154,0.20623611413879744,0.18973722500769369,0.17455824700707823,0.1605935872465119,0.147746100266791,0.13592641224544777,0.12505229926581193,0.11504811532454695,1.3230533262322908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.97176940678184509,0.89402785423929743,0.82250562590015364,0.75670517582814145,0.69616876176189013,0.64047526082093886,0.58923723995526378,0.54209826075884271,0.49873039989813522,0.45883196790628439,0.42212541047378166,0.38835537763587918,0.35728694742500883,0.32870399163100816,0.30240767230052756,0.27821505851648537,0.25595785383516656,0.23548122552835324,0.21664272748608496,0.19931130928719809,0.18336640454422223,0.16869709218068452,0.15520132480622978,0.14278521882173137,0.13136240131599281,1.5106676151339169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":"Metering"},null,null,null,6.0336361815848427,6.7457483187522786,7.4403771436243371,8.2585378850270548,9.0921903844123779,6.724447097022999,6.4477911313673033,6.1932676429640621,5.9591060336330814,5.7436773530485778,{"$f":"SUM(Q923:Q934)","v":5.5454829669108356},5.3631441316641126,2.0852372191917858,1.7748132867575048,1.6328282238169047,1.5022019659115524,1.3820258086386281,1.271463743947538,1.1697466444317348,1.0761669128771962,1.3223475547343226,0.88539112090471073,0.79499882309693604,0.7498545599481431,0.91109498129542765,0.6169785966486574,1.3536737314971585,1.3501148161120442,1.4263819711681585,1.4544157275482836,1.5106676151339169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C948","v":"Communications – Pilot Wires"},null,"Initial Asset Base",null,null,6.9149455591440194,5.5319564473152152,4.425565157852172,3.5404521262817372,2.8323617010253899,2.2658893608203119,1.8127114886562492,1.4501691909249992,1.1601353527399998,0.92810828219200014,0.74248662575360014,0.59398930060288035,0.47519144048230455,0.38015315238584368,0.30412252190867461,0.24329801752693994,0.1946384140215521,0.15571073121724216,0.12456858497379386,9.9654867979035444E-2,7.9723894383228355E-2,6.3779115506582856E-2,5.1023292405266041E-2,4.0818633924212831E-2,3.2654907139370165E-2,2.6123925711495841E-2,2.0899140569196461E-2,1.6719312455357203E-2,1.3375449964285479E-2,1.0700359971428951E-2,1.2764493550423773E-2,1.0504885671657683E-2,5.578575853770573E-3,5.2739025499731083E-3,8.6795822598908501E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.64524893624997803,0.51619914899998232,0.41295931919998585,0.33036745535998868,0.26429396428799096,0.21143517143039273,0.16914813714431418,0.13531850971545137,0.10825480777236107,8.6603846217888858E-2,6.9283076974311089E-2,5.5426461579448909E-2,4.4341169263559091E-2,3.5472935410847305E-2,2.8378348328677829E-2,2.2702678662942247E-2,1.8162142930353831E-2,1.452971434428303E-2,1.162377147542646E-2,9.2990171803411844E-3,7.4392137442729662E-3,5.9513709954183373E-3,4.7610967963346521E-3,3.8088774370677037E-3,3.047101949654163E-3,2.4376815597233481E-3,1.9501452477786786E-3,1.5601161982229607E-3,1.2480929585783507E-3,9.9847436686264514E-4,7.9877949349009829E-4,6.3902359479204316E-4,5.1121887583365226E-4,4.0897510066688629E-4,3.2718008053347349E-4,1.3087203221338051E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.69244757155590886,0.55395805724472702,0.44316644579578163,0.35453315663662532,0.28362652530930027,0.22690122024744019,0.18152097619795216,0.14521678095836174,0.11617342476668942,9.2938739813351573E-2,7.4350991850681239E-2,5.9480793480545024E-2,4.7584634784436024E-2,3.8067707827548786E-2,3.0454166262039006E-2,2.4363333009631206E-2,1.9490666407704985E-2,1.5592533126164022E-2,1.2474026500931235E-2,9.9792212007449709E-3,7.9833769605960111E-3,6.3867015684768271E-3,5.1093612547814977E-3,4.0874890038251621E-3,3.2699912030601298E-3,2.6159929624481218E-3,2.0927943699584617E-3,1.6742354959667694E-3,1.3393883967734333E-3,1.0715107174187112E-3,8.572085739349867E-4,6.8576685914800706E-4,5.4861348731840567E-4,4.3889078985470675E-4,3.5111263188376541E-4,1.4044505275352392E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.68967363340985188,0.55173890672788151,0.44139112538230524,0.35311290030584414,0.2824903202446753,0.2259922561957402,0.18079380495659214,0.14463504396527371,0.11570803517221898,9.2566428137775159E-2,7.4053142510220132E-2,5.9242514008176088E-2,4.7394011206540833E-2,3.7915208965232684E-2,3.0332167172186165E-2,2.4265733737748898E-2,1.9412586990199099E-2,1.553006959215928E-2,1.2424055673727442E-2,9.939244538981918E-3,7.951395631185498E-3,6.3611165049484164E-3,5.0888932039587333E-3,4.0711145631670224E-3,3.2568916505336001E-3,2.6055133204268446E-3,2.08441065634144E-3,1.6675285250731698E-3,1.3340228200585003E-3,1.0672182560467647E-3,8.5377460483737622E-4,6.8301968386990102E-4,5.4641574709588523E-4,4.37132597676726E-4,3.4970607814139855E-4,1.3988243125657718E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.73148330052421384,0.58518664041937107,0.46814931233549689,0.37451944986839747,0.299615559894718,0.2396924479157744,0.19175395833261952,0.15340316666609566,0.12272253333287653,9.8178026666301224E-2,7.8542421333041013E-2,6.283393706643281E-2,5.0267149653146249E-2,4.021371972251702E-2,3.2170975778013582E-2,2.5736780622410829E-2,2.0589424497928645E-2,1.6471539598342935E-2,1.317723167867433E-2,1.054178534293948E-2,8.4334282743515846E-3,6.7467426194812502E-3,5.397394095585018E-3,4.3179152764680319E-3,3.4543322211744612E-3,2.7634657769395332E-3,2.2107726215516267E-3,1.768618097241337E-3,1.4148944777931051E-3,1.1319155822344662E-3,9.0553246578757302E-4,7.2442597263009398E-4,5.795407781040929E-4,4.6363262248325657E-4,3.70906097986623E-4,1.483624391946492E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.79570318274949992,0.63656254619959984,0.50925003695967985,0.4074000295677439,0.32592002365419515,0.26073601892335613,0.20858881513868488,0.16687105211094791,0.13349684168875831,0.10679747335100664,8.5437978680805327E-2,6.8350382944644225E-2,5.4680306355715393E-2,4.3744245084572336E-2,3.499539606765785E-2,2.7996316854126315E-2,2.2397053483301035E-2,1.7917642786640809E-2,1.4334114229312613E-2,1.1467291383450108E-2,9.1738331067601209E-3,7.3390664854080974E-3,5.871253188326442E-3,4.697002550661189E-3,3.7576020405289514E-3,3.0060816324231966E-3,2.4048653059385752E-3,1.9238922447508246E-3,1.5391137958006952E-3,1.2312910366405916E-3,9.8503282931243778E-4,7.8802626344991471E-4,6.3042101075989627E-4,5.0433680860795249E-4,4.03469446886362E-4,1.6138777875456256E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"Asset13","v":"Communications – Pilot Wires"},null,null,null,7.8533724716048878,7.1858108670512113,6.6946267916101299,6.3242317093262734,6.0708882679008056,4.7069974302961048,3.765597944236883,3.0124783553895065,2.4099826843116054,1.9279861474492845,{"$f":"SUM(Q936:Q947)","v":1.5423889179594279},1.2339111343675424,0.98712890749403426,0.78970312599522752,0.63176250079618168,0.50541000063694552,0.40432800050955658,0.32346240040764579,0.25876992032611668,0.20701593626089371,0.165612749008715,0.13249019920697219,0.10599215936557745,8.479372749246189E-2,6.7834981993969465E-2,5.4267985595175275E-2,4.3414388476140084E-2,3.4731510780912078E-2,2.7785208624729399E-2,2.2228166899783994E-2,2.1986739093107846E-2,1.7882682105804907E-2,1.1480813001088299E-2,9.9956922678273059E-3,1.2457014034174209E-2,3.0219454194265975E-3,3.464532593248304E-3,2.8482102389197905E-3,2.2740672191603473E-3,1.8870938388328539E-3,1.6138777875456256E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":"Land & Easements (System) - combined"},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,{"$f":"Asset15","v":"Land & Easements (System) - combined"},null,null,null,0.47120760897965408,0.50654360859308245,0.53265737781285993,0.56641212977529942,0.59418973257535379,0,0,0,0,0,{"$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":"Land Improvements"},null,"Initial Asset Base",null,null,3.0659808790230372,3.0667540154142521,3.067488494985906,3.0681862505789774,3.0688491183923952,3.0694788428151423,3.0700770810167515,3.0706454073082807,3.0711853172852335,3.0716982317633383,3.0721855005175382,3.0726484058340278,3.0730881658846929,3.0735059379328251,3.0739028213785504,3.0742798606519894,3.0746380479617565,3.0749783259060353,3.0753015899531002,3.0756086907978117,3.0759004366002878,3.07617759511264,3.076440895699375,3.076691031256773,3.0769286600363008,3.0771544073768524,3.0773688673503763,0.61936617585267073,-3.677452396003231E-3,-3.493579776203069E-3,-3.3189007873929166E-3,-3.1529557480232725E-3,-2.9953079606221079E-3,-2.8455425625910015E-3,-2.7032654344614528E-3,-4.4893295180675093E-2,-6.4687480740925063E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,6.3772110774564118E-3,6.0583505235835911E-3,5.7554329974044112E-3,5.4676613475341902E-3,5.1942782801574815E-3,4.9345643661496078E-3,4.6878361478421273E-3,4.4534443404500206E-3,4.2307721234275198E-3,4.0192335172561438E-3,3.8182718413933368E-3,3.62735824932367E-3,3.4459903368574863E-3,3.2736908200146123E-3,3.1100062790138812E-3,2.9545059650631874E-3,2.8067806668100278E-3,2.6664416334695263E-3,2.5331195517960497E-3,2.406463574206247E-3,2.2861403954959345E-3,2.171833375721138E-3,2.0632417069350812E-3,1.9600796215883268E-3,1.8620756405089106E-3,1.7689718584834649E-3,1.680523265559292E-3,1.5964971022813276E-3,1.5166722471672614E-3,1.4408386348088986E-3,1.3687967030684537E-3,1.300356867915031E-3,1.2353390245192792E-3,1.1735720732933153E-3,1.1148934696286498E-3,1.0591487961472174E-3,1.0061913563398567E-3,9.558817885228642E-4,9.0808769909672107E-4,8.6268331414188475E-4,1.6390982968695816E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,6.6996394953834941E-3,6.36465752061432E-3,6.0464246445836034E-3,5.7441034123544236E-3,5.4568982417367018E-3,5.1840533296498665E-3,4.924850663167374E-3,4.6786081300090052E-3,4.4446777235085553E-3,4.2224438373331275E-3,4.0113216454664711E-3,3.8107555631931478E-3,3.6202177850334907E-3,3.4392068957818161E-3,3.267246550992726E-3,3.1038842234430894E-3,2.9486900122709355E-3,2.8012555116573887E-3,2.6611927360745192E-3,2.5281330992707935E-3,2.401726444307254E-3,2.2816401220918919E-3,2.167558115987297E-3,2.059180210187932E-3,1.9562211996785356E-3,1.8584101396946088E-3,1.7654896327098785E-3,1.6772151510743845E-3,1.5933543935206652E-3,1.513686673844632E-3,1.4380023401524005E-3,1.3661022231447803E-3,1.2977971119875417E-3,1.2329072563881643E-3,1.1712618935687561E-3,1.1126987988903183E-3,1.0570638589458023E-3,1.0042106659985122E-3,9.5400013269858659E-4,9.0630012606365742E-4,1.7219702395209494E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,7.0510577177058152E-3,6.698504831820524E-3,6.3635795902294984E-3,6.0454006107180224E-3,5.7431305801821228E-3,5.4559740511730152E-3,5.1831753486143647E-3,4.924016581183647E-3,4.6778157521244652E-3,4.4439249645182415E-3,4.2217287162923294E-3,4.0106422804777131E-3,3.8101101664538275E-3,3.6196046581311362E-3,3.4386244252245794E-3,3.2666932039633508E-3,3.1033585437651836E-3,2.9481906165769239E-3,2.8007810857480784E-3,2.6607420314606746E-3,2.5277049298876408E-3,2.4013196833932585E-3,2.2812536992235957E-3,2.1671910142624161E-3,2.0588314635492954E-3,1.9558898903718311E-3,1.8580953958532392E-3,1.7651906260605771E-3,1.6769310947575482E-3,1.5930845400196712E-3,1.5134303130186874E-3,1.4377587973677529E-3,1.3658708574993653E-3,1.2975773146243969E-3,1.2326984488931774E-3,1.1710635264485184E-3,1.1125103501260923E-3,1.0568848326197877E-3,1.0040405909887984E-3,9.5383856143935858E-4,1.8122932667347824E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,7.4271819779325229E-3,7.0558228790358968E-3,6.7030317350841011E-3,6.3678801483298981E-3,6.0494861409134022E-3,5.7470118338677325E-3,5.4596612421743459E-3,5.1866781800656283E-3,4.9273442710623463E-3,4.6809770575092294E-3,4.4469282046337684E-3,4.2245817944020804E-3,4.0133527046819764E-3,3.8126850694478777E-3,3.6220508159754837E-3,3.4409482751767096E-3,3.268900861417874E-3,3.1054558183469805E-3,2.9501830274296314E-3,2.8026738760581495E-3,2.6625401822552423E-3,2.5294131731424803E-3,2.4029425144853562E-3,2.2827953887610882E-3,2.1686556193230341E-3,2.0602228383568826E-3,1.9572116964390383E-3,1.8593511116170866E-3,1.7663835560362325E-3,1.6780643782344212E-3,1.5941611593227E-3,1.5144531013565649E-3,1.4387304462887367E-3,1.3667939239742997E-3,1.2984542277755845E-3,1.2335315163868054E-3,1.1718549405674652E-3,1.1132621935390924E-3,1.0575990838621373E-3,1.0047191296690306E-3,1.9089663463711576E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,7.7589138277502148E-3,7.3709681363627044E-3,7.002419729544569E-3,6.6522987430673404E-3,6.319683805913974E-3,6.0036996156182746E-3,5.7035146348373613E-3,5.4183389030954933E-3,5.1474219579407182E-3,4.8900508600436821E-3,4.6455483170414983E-3,4.413270901189423E-3,4.192607356129952E-3,3.9829769883234544E-3,3.7838281389072823E-3,3.5946367319619186E-3,3.4149048953638224E-3,3.2441596505956316E-3,3.0819516680658499E-3,2.9278540846625575E-3,2.7814613804294295E-3,2.6423883114079583E-3,2.5102688958375599E-3,2.3847554510456818E-3,2.2655176784933981E-3,2.1522417945687281E-3,2.0446297048402917E-3,1.9423982195982774E-3,1.8452783086183634E-3,1.7530143931874453E-3,1.6653636735280727E-3,1.5820954898516694E-3,1.5029907153590854E-3,1.427841179591131E-3,1.3564491206115744E-3,1.2886266645809952E-3,1.2241953313519459E-3,1.1629855647843478E-3,1.104836286545131E-3,1.0495944722178753E-3,1.9942294972139646E-2,0,0,0,0,0,0,0,0,0]
[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":"Asset16","v":"Land Improvements"},null,null,null,3.1028252344918523,3.1127344032329516,3.1218873260156079,3.1316279615798814,3.1409156660540924,3.1015955408046696,3.1005879441068029,3.099630727243829,3.0987213712240047,3.0978574830051713,{"$f":"SUM(Q975:Q986)","v":3.0970367891972792},3.0962571300797816,3.095516453918159,3.0948128115646178,3.0941443513287537,3.0935093141046828,3.0929060287418149,3.0923329076470907,3.0917884426071027,3.0912712008191141,3.0907798211205253,3.0903130104068652,3.0898695402288889,3.0894482435598114,3.0890480117241879,3.0886677914803449,3.0883065822486939,0.62975700500607268,6.1938352997285215E-3,5.8841435347420975E-3,5.5899363580049904E-3,5.3104395401047397E-3,5.0449175630995048E-3,4.79267168494453E-3,4.5530381006973026E-3,-3.7999806822274274E-2,8.0065866388269978E-5,6.2213732434567379E-3,5.9103045812839011E-3,5.6147893522197059E-3,5.3340498846087192E-3,2.063878121063931E-2,2.0394125605295341E-2,2.0232488083561984E-2,2.0139257935929453E-2,1.9942294972139646E-2,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1000","v":"Control Centre - SCADA"},null,"Initial Asset Base",null,null,2.7142712469062875,2.1714169975250299,2.1677677911238318,1.8155367346538567,1.7609421831800844,1.5470390682963093,1.3943822128460379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,6.1894141851578865,4.9515313481263092,3.9612250785010468,3.1689800628008378,2.5351840502406695,2.0281472401925358,1.6225177921540288,6.4900711686161152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,6.4219762629135833,5.1375810103308668,4.1100648082646929,3.2880518466117543,2.6304414772894038,2.1043531818315233,1.6834825454652185,6.7339301818608739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,6.9607649050089471,5.5686119240071577,4.4548895392057259,3.5639116313645802,2.8511293050916642,2.2809034440733313,1.8247227552586651,7.2988910210346596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,8.792456882849498,7.0339655062795972,5.6271724050236784,4.5017379240189426,3.6013903392151536,2.8811122713721229,2.3048898170976986,9.2195592683907961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,7.6110895208584886,6.0888716166867907,4.8710972933494325,3.8968778346795454,3.1175022677436361,2.4940018141949092,1.9952014513559271,7.9808058054237065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"Asset17","v":"Control Centre - SCADA"},null,null,null,10.751300318070346,16.999453783748315,22.624179402841079,27.531179797827804,33.526709415205673,26.470219531492543,21.332926583403026,15.950835496445592,17.952725332049365,14.5572674762353,{"$f":"SUM(Q988:Q999)","v":12.097782652327268},11.214760719746723,7.9808058054237065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1013","v":"Other Equipment"},null,"Initial Asset Base",null,null,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.4720572184740276,0.28111145861478981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,2.4279715538951378E-3,2.3065729762003807E-3,2.191244327390362E-3,2.0816821110208441E-3,1.9775980054698018E-3,1.8787181051963114E-3,1.7847821999364959E-3,1.695543089939671E-3,1.6107659354426874E-3,1.5302276386705532E-3,1.4537162567370256E-3,1.3810304439001743E-3,1.3119789217051654E-3,1.2463799756199073E-3,1.1840609768389119E-3,1.1248579279969663E-3,1.0686150315971179E-3,1.0151842800172619E-3,9.6442506601639882E-4,9.1620381271557885E-4,8.703936220797999E-4,8.2687394097580996E-4,7.8553024392701953E-4,7.4625373173066868E-4,7.0894104514413511E-4,6.7349399288692833E-4,6.3981929324258182E-4,6.078283285804527E-4,5.7743691215142998E-4,5.4856506654385841E-4,5.211368132166654E-4,4.9507997255583203E-4,4.703259739280406E-4,4.4680967523163845E-4,4.2446919147005641E-4,4.0324573189655345E-4,3.8308344530172577E-4,3.639292730366395E-4,3.4573280938480746E-4,3.284461689155669E-4,6.2404772093957728E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,2.5131170890917952E-3,2.3874612346372055E-3,2.2680881729053451E-3,2.1546837642600777E-3,2.0469495760470739E-3,1.9446020972447204E-3,1.8473719923824843E-3,1.7550033927633602E-3,1.6672532231251922E-3,1.5838905619689325E-3,1.5046960338704859E-3,1.4294612321769616E-3,1.3579881705681135E-3,1.2900887620397078E-3,1.2255843239377224E-3,1.1643051077408362E-3,1.1060898523537945E-3,1.0507853597361047E-3,9.9824609174929951E-4,9.4833378716183451E-4,9.0091709780374296E-4,8.5587124291355572E-4,8.1307768076787777E-4,7.7242379672948398E-4,7.3380260689300989E-4,6.9711247654835953E-4,6.6225685272094177E-4,6.2914401008489461E-4,5.9768680958064986E-4,5.6780246910161721E-4,5.3941234564653631E-4,5.1244172836420953E-4,4.8681964194599895E-4,4.6247865984869917E-4,4.3935472685626423E-4,4.1738699051345094E-4,3.9651764098777857E-4,3.7669175893838974E-4,3.5785717099147028E-4,3.399643124418969E-4,6.4593219363960411E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,2.6017673479132872E-3,2.471678980517623E-3,2.3480950314917416E-3,2.2306902799171546E-3,2.119155765921297E-3,2.0131979776252321E-3,1.9125380787439702E-3,1.8169111748067718E-3,1.7260656160664333E-3,1.6397623352631117E-3,1.557774218499956E-3,1.4798855075749582E-3,1.4058912321962104E-3,1.3355966705863999E-3,1.2688168370570798E-3,1.205375995204226E-3,1.1451071954440145E-3,1.0878518356718138E-3,1.0334592438882232E-3,9.8178628169381227E-4,9.3269696760912152E-4,8.8606211922866553E-4,8.4175901326723201E-4,7.996710626038705E-4,7.59687509473677E-4,7.2170313399999304E-4,6.8561797729999323E-4,6.5133707843499373E-4,6.1877022451324387E-4,5.8783171328758159E-4,5.5844012762320259E-4,5.3051812124204245E-4,5.0399221517994015E-4,4.7879260442094327E-4,4.5485297419989616E-4,4.3211032548990151E-4,4.1050480921540661E-4,3.8997956875463615E-4,3.7048059031690415E-4,3.5195656080105886E-4,6.6871746552201183E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,2.6973167812767537E-3,2.5624509422129162E-3,2.4343283951022703E-3,2.3126119753471568E-3,2.1969813765797988E-3,2.087132307750809E-3,1.9827756923632687E-3,1.8836369077451052E-3,1.7894550623578497E-3,1.6999823092399573E-3,1.6149831937779593E-3,1.5342340340890614E-3,1.4575223323846085E-3,1.384646215765378E-3,1.3154139049771092E-3,1.2496432097282538E-3,1.187161049241841E-3,1.127802996779749E-3,1.0714128469407618E-3,1.0178422045937236E-3,9.6695009436403758E-4,9.1860258964583566E-4,8.7267246016354378E-4,8.2903883715536655E-4,7.8758689529759805E-4,7.4820755053271813E-4,7.1079717300608222E-4,6.7525731435577824E-4,6.4149444863798944E-4,6.0941972620608999E-4,5.7894873989578562E-4,5.5000130290099633E-4,5.2250123775594642E-4,4.9637617586814902E-4,4.7155736707474169E-4,4.4797949872100453E-4,4.2558052378495438E-4,4.0430149759570664E-4,3.8408642271592147E-4,3.648821015801253E-4,6.9327599300223822E-3,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,2.800039368377443E-3,2.6600373999585707E-3,2.5270355299606422E-3,2.4006837534626103E-3,2.2806495657894795E-3,2.166617087500006E-3,2.0582862331250053E-3,1.9553719214687551E-3,1.857603325395317E-3,1.7647231591255514E-3,1.6764870011692738E-3,1.5926626511108101E-3,1.5130295185552696E-3,1.4373780426275061E-3,1.3655091404961308E-3,1.2972336834713243E-3,1.2323719992977579E-3,1.17075339933287E-3,1.1122157293662267E-3,1.0566049428979152E-3,1.0037746957530195E-3,9.5358596096536865E-4,9.0590666291710017E-4,8.6061132977124509E-4,8.1758076328268298E-4,7.7670172511854873E-4,7.3786663886262144E-4,7.0097330691949039E-4,6.6592464157351591E-4,6.3262840949484015E-4,6.0099698902009837E-4,5.7094713956909319E-4,5.423997825906385E-4,5.152797934611066E-4,4.8951580378805114E-4,4.6504001359864853E-4,4.4178801291871604E-4,4.1969861227278036E-4,3.9871368165914149E-4,3.7877799757618448E-4,7.1967819539475036E-3,0,0,0,0,0,0,0,0,0]
[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":"Other Equipment"},null,null,null,0.486275906813466,0.48976373061827072,0.49293693029041213,0.49630141237312758,0.49945354090383975,0.48390008558583958,0.48330794223024898,0.48274540604243793,0.4822109966640174,0.48170330775451792,{"$f":"SUM(Q1001:Q1012)","v":0.48122100329049333},0.48076281404967008,0.48032753427088798,0.47991401848104492,0.47952117848069403,0.47914798048036084,0.47879344238004412,0.4784566311847433,0.4781366605492075,0.47783268844544857,0.47754391494687748,0.47726958012323495,0.47700896204077464,0.47676137486243719,0.47652616704301676,0.47630271961456727,0.28514468469830245,3.8315647793370853E-3,3.6399865403702308E-3,3.4579872133517191E-3,3.2850878526841328E-3,3.120833460049926E-3,2.9647917870474294E-3,2.8165521976950591E-3,2.6757245878103052E-3,2.5419383584197905E-3,2.4148414404988007E-3,2.2940993684738603E-3,2.1793944000501682E-3,2.0704246800476596E-3,1.9669034460452761E-3,7.7970116226689966E-3,7.6150635321858024E-3,7.4507704384593849E-3,7.3115379275985664E-3,7.1967819539475036E-3,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1026","v":"Generation Assets"},null,"Initial Asset Base",null,null,0.99258547103246997,0.99258547103246997,0.99258547103246997,0.99258547103246997,0.99258547103246997,0.50217284521237815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.45803292841947502,0.39696187129687838,0.34403362179062791,0.29816247221854414,0.25840747592273833,0.22395314579970652,0.19409272635974564,0.16821369617844623,0.14578520335465339,0.12634717624069958,0.10950088607527302,9.4900767931903302E-2,8.2247332207649515E-2,7.1281021246629564E-2,6.1776885080412271E-2,5.3539967069690657E-2,4.6401304793731883E-2,4.0214464154567628E-2,3.4852535600625303E-2,3.0205530853875236E-2,2.6178126740025221E-2,2.2687709841355166E-2,1.9662681862507785E-2,1.7040990947506766E-2,1.4768858821172515E-2,1.279967764501618E-2,1.1093053959014002E-2,9.6139800978121432E-3,8.3321160847705279E-3,7.2211672734677984E-3,4.6937587277540604E-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,2,null,null,null,0.61333615112490725,0.53155799764158629,0.46068359795604147,0.39925911822856924,0.34602456913142665,0.2998879599139031,0.25990289859204935,0.2252491787797761,0.19521595494247262,0.16918716095014291,0.14662887282345718,0.12707835644699622,0.11013457558739669,9.5449965509077112E-2,8.2723303441200186E-2,7.1693529649040147E-2,6.2134392362501484E-2,5.3849806714168003E-2,4.6669832485612281E-2,4.0447188154197275E-2,3.5054229733637615E-2,3.0380332435819214E-2,2.6329621444376627E-2,2.28190052517931E-2,1.9776471218220709E-2,1.713960838912456E-2,1.4854327270574667E-2,1.2873750301164695E-2,1.1157250261009347E-2,9.6696168928747991E-3,6.2852509803685841E-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,3,null,null,null,null,0.28212749873559395,0.24451049890418142,0.21190909905029057,0.18365455251025184,0.15916727884221823,0.13794497499658914,0.11955231166371058,0.10361200344188252,8.9797069649631509E-2,7.782412702968064E-2,6.7447576759056549E-2,5.8454566524515673E-2,5.0660624321246905E-2,4.3905874411747328E-2,3.8051757823514352E-2,3.2978190113712426E-2,2.8581098098550761E-2,2.4770285018743989E-2,2.1467580349578134E-2,1.8605236302967725E-2,1.6124538129238707E-2,1.3974599712006904E-2,1.2111319750405988E-2,1.0496477117018503E-2,9.0969468347493528E-3,7.8840205901161177E-3,6.8328178447673096E-3,5.9217754654650179E-3,5.1322054034030158E-3,4.4479113496159661E-3,2.8911423772503664E-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,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,{"$f":"Asset19","v":"Generation Assets"},null,null,null,1.5260188913051851,2.024118194168246,2.606010483102009,2.7917921865118034,2.6691187046623051,1.3717485384139763,0.75363226744138501,0.65314796511586704,0.56606156976708477,0.49058669379814013,{"$f":"SUM(Q1014:Q1025)","v":0.42517513462505474},0.36848511667504746,0.3193537677850411,0.27677326541370229,0.23987016335854192,0.20788747491073628,0.18016914492263819,0.15614659226628638,0.13532704663078154,0.11728344041334407,0.10164564835823151,8.8092895243800623E-2,7.6347175877960499E-2,6.616755242756571E-2,5.7345212103890292E-2,4.9699183823371608E-2,4.3072625980255394E-2,3.7329609182887913E-2,3.235232795850293E-2,2.8038684230702535E-2,2.4300192999942162E-2,6.1739409573818418E-2,6.7300421153301801E-2,2.8911423772503664E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1039","v":"Motor Vehicles"},null,"Initial Asset Base",null,null,31.455631231623279,29.146950157502811,27.071394938369,9.6329638644799971,8.2058581067792549,8.9644793427039815,8.1162918089219804,8.437135659282152,11.326159336588521,10.339617966484077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,6.5627504911992389,5.5904911591697219,4.7622702467001332,4.0567487286704838,3.4557489170155975,2.9437861144947681,2.5076696530881359,2.1361630378158196,1.8196944396208838,1.5501100781955679,8.9131329496245186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,7.2563137869807166,6.1813043370576475,5.2655555463824406,4.4854732432146722,3.820958688664351,3.2548907347881508,2.7726847000047208,2.3619165963003184,2.0120030264780491,1.7139285040368566,9.8550888982119247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,5.7192390846139975,4.8719444054119236,4.1501748638694167,3.5353341432961698,3.0115809368819222,2.5654207980846002,2.1853584576276228,1.8616016490901972,1.5858088121879457,1.3508741733452871,7.7675264967354032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,4.9712999432828395,4.234811062796493,3.6074316460859013,3.0729973281472498,2.6177384647180273,2.2299253588338748,1.8995660464140418,1.6181488543527025,1.3784230981523018,1.1742122687964056,6.7517205455793317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,7.3561262772330069,6.2663297917170055,5.3379846373885602,4.5471720985161816,3.8735169728100804,3.2996626064678463,2.8108237018059432,2.3944053756124704,2.0396786532995117,1.7375040379958804,9.9906482184763092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,31.455631231623279,35.709700648702054,39.918199884519439,26.295777532851773,27.371406730526942,32.646813706833164,28.290132193180177,25.622258949576171,25.965338435727869,22.810029791676858,{"$f":"SUM(Q1027:Q1038)","v":10.622943406645703},16.641842822007966,14.978791545321984,10.98141741883132,8.4892245835752114,9.9906482184763092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1052","v":"Plant & Equipment"},null,"Initial Asset Base",null,null,3.2690356374304139,1.9614213824582483,1.176852829474949,0.70611169768496973,0.42366701861098155,0.2668614773464868,0.16066320932395328,0.10053031369932128,6.5227379000702787E-2,4.2218148546007583E-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,2.74554825478819,1.6473289528729138,0.9883973717237482,0.5930384230342487,0.3558230538205493,0.21349383229232971,0.12809629937539777,7.6857779625238723E-2,4.6114667775143309E-2,2.7668800665086125E-2,4.1503200997628831E-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,2,null,null,null,2.6522180009137211,1.5913308005482325,0.95479848032893955,0.57287908819736377,0.34372745291841833,0.20623647175105086,0.12374188305063037,7.4245129830378079E-2,4.4547077898226921E-2,2.672824673893608E-2,4.0092370108403941E-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,3,null,null,null,null,2.7865093682357993,1.6719056209414795,1.0031433725648875,0.60188602353893228,0.36113161412335942,0.21667896847401558,0.13000738108440935,7.8004428650645607E-2,4.680265719038737E-2,2.8081594314232561E-2,4.2122391471348664E-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,4,null,null,null,null,null,2.7508099534661303,1.6504859720796781,0.99029158324780697,0.59417494994868425,0.35650496996921072,0.21390298198152635,0.12834178918891581,7.7005073513349495E-2,4.6203044108009551E-2,2.7721826464805588E-2,4.1582739697208382E-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,5,null,null,null,null,null,null,2.7567765546088809,1.6540659327653284,0.99243955965919717,0.59546373579551826,0.35727824147731085,0.21436694488638644,0.12862016693183201,7.7172100159099352E-2,4.6303260095459466E-2,2.7781956057275538E-2,4.167293408591366E-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]
[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,{"$f":"Asset21","v":"Plant & Equipment"},null,null,null,3.2690356374304139,4.7069696372464378,5.4763997832615843,6.07234923819275,6.3942194963817798,6.6059695186178464,3.9641280340867686,2.3826092085570107,1.4344747159153166,0.86376655069477559,{"$f":"SUM(Q1040:Q1051)","v":0.49292904128926085},0.32065934537213381,0.1915491086897454,0.11614747803161371,6.9364695754483924E-2,4.167293408591366E-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]
[null,{"$f":"C1065","v":"Buildings"},null,"Initial Asset Base",null,null,13.823919339410725,13.824062135343652,13.824197791479934,13.8243266648094,13.824449094472394,13.824565402652237,13.82467589542309,13.824780863555398,13.824880583281091,13.824975317020501,13.825065314072939,13.825150811272755,13.825232033612581,13.825309194835416,13.825382497997108,13.825452136000717,13.825518292104144,13.8255811404024,13.825640846285744,13.82569756687492,13.825751451434638,13.825802641766369,13.825851272581513,13.825897471855901,3.7195556475975797,-7.9220205756395869E-4,-7.5259195468576072E-4,-7.149623569514728E-4,-6.7921423910389904E-4,-6.4525352714870396E-4,-6.1299085079126871E-4,-5.8234130825170519E-4,-5.5322424283911974E-4,-5.2556303069716394E-4,-4.9928487916230601E-4,-9.4864127040838186E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13.823919339410725,13.824062135343652,13.824197791479934,13.8243266648094,13.824449094472394,13.824565402652237,13.82467589542309,13.824780863555398,13.824880583281091,13.824975317020501,{"$f":"SUM(Q1053:Q1064)","v":13.825065314072939},13.825150811272755,13.825232033612581,13.825309194835416,13.825382497997108,13.825452136000717,13.825518292104144,13.8255811404024,13.825640846285744,13.82569756687492,13.825751451434638,13.825802641766369,13.825851272581513,13.825897471855901,3.7195556475975797,-7.9220205756395869E-4,-7.5259195468576072E-4,-7.149623569514728E-4,-6.7921423910389904E-4,-6.4525352714870396E-4,-6.1299085079126871E-4,-5.8234130825170519E-4,-5.5322424283911974E-4,-5.2556303069716394E-4,-4.9928487916230601E-4,-9.4864127040838186E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1078","v":"Office Equipment & Furniture"},null,"Initial Asset Base",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0.38342002508826867,0.30673602007061496,0.24538881605649199,0.19631105284519357,0.15704884227615482,0.12563907382092385,0.10051125905673906,0.40204503622695631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.22201068652267258,0.17760854921813807,0.14208683937451047,0.11366947149960836,9.0935577199686687E-2,7.2748461759749347E-2,5.8198769407799472E-2,0.23279507763119789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.39487556586007533,0.31590045268806022,0.25272036215044819,0.20217628972035856,0.16174103177628685,0.12939282542102948,0.10351426033682359,0.41405704134729437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.45771611897043452,0.36617289517634766,0.29293831614107807,0.23435065291286247,0.18748052233028997,0.14998441786423197,0.11998753429138556,0.47995013716554213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.47732261310464097,0.38185809048371278,0.30548647238697024,0.24438917790957615,0.19551134232766093,0.15640907386212877,0.12512725908970301,0.50050903635881205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"Asset23","v":"Office Equipment & Furniture"},null,null,null,0,0.38342002508826867,0.5287467065932876,0.81787293113470538,1.1120144638781988,1.3669341842071998,1.09354734736576,0.87483787789260803,1.0215063312956514,0.68180509815991441,{"$f":"SUM(Q1066:Q1077)","v":0.69045364950080867},0.60507739625524515,0.50050903635881205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1091","v":"Initial Leases (10 yr life)"},null,"Initial Asset Base",null,null,13.33697186261516,7.181209041382723,3.8666770708718432,2.0819880725164408,2.4288121561208413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13.33697186261516,7.181209041382723,3.8666770708718432,2.0819880725164408,2.4288121561208413,0,0,0,0,0,{"$f":"SUM(Q1079:Q1090)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$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 & Easements - combined"},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 & Easements - combined"},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":"Communications"},null,"Initial Asset Base",null,null,0.15103720583170374,0.12082976466536302,9.6663811732290439E-2,7.7331049385832351E-2,6.1864839508665885E-2,4.9491871606932691E-2,3.9593497285546148E-2,3.1674797828436893E-2,2.5339838262749527E-2,2.0271870610199604E-2,1.6217496488159667E-2,1.2973997190527733E-2,1.0379197752422192E-2,8.3033582019377307E-3,6.6426865615502092E-3,5.314149249240163E-3,4.2513193993921426E-3,3.4010555195137073E-3,2.7208444156109571E-3,2.1766755324887539E-3,1.7413404259910335E-3,1.3930723407928171E-3,1.1144578726342558E-3,8.9156629810741581E-4,7.1325303848595581E-4,2.1616069539798057E-3,7.5968681332127261E-4,8.6771008722855134E-5,2.1206147817771638E-4,-3.6711410025785929E-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]
[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,{"$f":"Asset27","v":"Communications"},null,null,null,0.15103720583170374,0.12082976466536302,9.6663811732290439E-2,7.7331049385832351E-2,6.1864839508665885E-2,4.9491871606932691E-2,3.9593497285546148E-2,3.1674797828436893E-2,2.5339838262749527E-2,2.0271870610199604E-2,{"$f":"SUM(Q1118:Q1129)","v":1.6217496488159667E-2},1.2973997190527733E-2,1.0379197752422192E-2,8.3033582019377307E-3,6.6426865615502092E-3,5.314149249240163E-3,4.2513193993921426E-3,3.4010555195137073E-3,2.7208444156109571E-3,2.1766755324887539E-3,1.7413404259910335E-3,1.3930723407928171E-3,1.1144578726342558E-3,8.9156629810741581E-4,7.1325303848595581E-4,2.1616069539798057E-3,7.5968681332127261E-4,8.6771008722855134E-5,2.1206147817771638E-4,-3.6711410025785929E-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]
[null,{"$f":"C1143","v":"IT Systems"},null,"Initial Asset Base",null,null,1.2578735537271546,0.63956087775496107,0.32383650840272926,0.12794109375000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,1.0433369573682776,0.62600217442096651,0.3756013046525799,0.22536078279154792,0.13521646967492879,0.20282470451239298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0.88297737469295312,0.52978642481577187,0.31787185488946312,0.19072311293367791,0.11443386776020673,0.17165080164031021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0.86438215591715029,0.51862929355029019,0.31117757613017416,0.18670654567810452,0.11202392740686272,0.16803589111029416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0.74871216344442004,0.44922729806665207,0.26953637883999121,0.16172182730399476,9.7033096382396877E-2,0.14554964457359532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0.93742138887262572,0.56245283332357532,0.33747169999414517,0.2024830199964871,0.12148981199789227,0.18223471799683821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":"IT Systems"},null,null,null,1.2578735537271546,1.6828978351232387,1.832816057516649,1.897710979135502,1.8105740946757214,2.0237658456780587,1.3359543301142707,0.78286825634531287,0.46755200748917813,0.26703945657148759,{"$f":"SUM(Q1131:Q1142)","v":0.18223471799683821},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1156","v":0},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,null,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":0},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,null,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,{"$f":"C1403","v":"In-house software"},null,"Initial Asset Base",null,null,35.331584444269645,28.297412321195999,15.335674821196001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,66.535973498021562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,53.577682658560512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,43.846912129670251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,35.578461550459629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,45.339170795306359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset48","v":"In-house software"},null,null,null,35.331584444269645,94.833385819217568,68.913357479756513,43.846912129670251,35.578461550459629,45.339170795306359,0,0,0,0,{"$f":"SUM(Q1391:Q1402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"C1416","v":"Buildings - capital works"},null,"Initial Asset Base",null,null,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.619414253732014,3.9188781652700095,3.524513071854825,2.772187547000172,1.5453161720002129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,31.136350313202499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,18.028798853823929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,32.066619227602658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,28.438653807353941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,38.761888064187218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"Asset49","v":"Buildings - capital works"},null,null,null,4.6194142537320015,35.755764566934502,22.648213107555932,36.686033481334661,33.05806806108594,43.381302317919221,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,{"$f":"SUM(Q1404:Q1415)","v":4.6194142537320015},4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.6194142537320015,4.619414253732014,3.9188781652700095,3.524513071854825,2.772187547000172,1.5453161720002129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(Q1417:Q1428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residual Tax Value (end period)",null,null,null,9396.458441401619,9756.4568480819271,10029.265793995019,10341.306333063745,10697.238756272733,11091.892952611735,10447.981853647332,9914.1663106901269,9402.4048212672133,8900.3875194089578,8416.3828457507734,{"$f":"P1430-Q779","v":7957.2506618479401},7502.6725769075456,7065.0946106396723,6648.5289857880225,6242.3774532392663,5842.2272902570439,5467.2799304234759,5120.080048326171,4779.2932992633541,4444.6053207107152,4130.0330483382195,3853.0226792572021,3581.284009652622,3314.525170228063,3067.1058733393338,2829.6305061067396,2608.4650430136658,2419.9608292452185,2304.398901074856,2208.3306417118711,2124.1691022098717,2046.2788375187988,1968.9194121780063,1894.1561767641101,1820.896296858826,1761.5533151526317,1697.7873674229302,1636.2463639839154,1578.9163107776296,1525.2000974864486,1465.1896788475065,1413.9637234986683,1364.9019825992893,1309.960833979148,1255.6602913931167,1208.5704208826346,1146.0682958789694,1081.2756880369511,1005.6549504840593,929.41606241967736,891.90872513620513,843.01711958214696,792.18745015278307,742.95106903291548,691.02880036004296]
[]
[null,"Summary of Asset Roll Forward ($m Nominal)"]
[null,"RAB roll forward"]
[null,"Opening RAB",null,null,null,null,{"$f":"F774","v":16282.070482880981},17089.709488794277,17831.725355032562,18623.287489807131,19454.93480710272,0,0,0,0,0]
[null,"Net Capex",null,null,null,null,{"$f":"G61","v":1001.281565518951},1049.6679667735,1093.3825704413241,1156.5152152711366,1229.5403119030873,0,0,0,0,0]
[null,"Straight-line Depreciation",null,null,null,null,{"$f":"-G772","v":-641.37473800136422},-777.59312342985436,-792.16576651131425,-836.9799838105647,-855.09685289289973,0,0,0,0,0]
[null,"Inflation on Opening RAB",null,null,null,null,{"$f":"G771","v":447.73217839571032},469.94102289463933,490.34533084456189,512.11208583501605,534.98112238790395,0,0,0,0,0]
[null,"Closing RAB",null,null,null,null,{"$f":"SUM(G1434:G1437)","v":17089.709488794277},{"$f":"SUM(H1434:H1437)","v":17831.725355032562},18623.287489807135,19454.93480710272,20364.359388500812,0,0,0,0,0]
[]
[null,"Check",null,null,null,null,{"$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,{"$f":"F1430","v":9396.458441401619},9756.4568480819271,10029.265793995019,10341.306333063745,10697.238756272733,0,0,0,0,0]
[null,"Net Capex (without cap cons)",null,null,null,null,986.95740924803249,1034.4181796732903,1077.1271141122456,1138.7366990619505,1210.0055231123561,0,0,0,0,0]
[null,"Capital Contributions",null,null,null,null,18.152034409053481,17.899721447511478,18.295893919676839,18.675987251436002,19.01284734558957,0,0,0,0,0]
[null,"Tax Depreciation",null,null,null,null,{"$f":"-G779","v":-645.11103697677834},-779.5089552077103,-783.3824689631972,-801.48026310439832,-834.36417411894365,0,0,0,0,0]
[null,"Closing TAB",null,null,null,null,{"$f":"SUM(G1443:G1446)","v":9756.4568480819271},{"$f":"SUM(H1443:H1446)","v":10029.265793995019},10341.306333063743,10697.238756272733,11091.892952611735,0,0,0,0,0]
[]
[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":98,"n_cols":28,"rows_kept":98,"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,"Ergon - 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 ($m, Nominal)"]
[]
[null,null,null,"Return on Capital",null,null,932.15121419390675,982.98182018257899,1039.8416311405272,1104.8474648525782,1173.8784702437806,0,0,0,0,0,null,{"$f":"SUM(G30:Q30)","v":5233.7006006133715}]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,190.19790892141788,216.86442428954484,247.67612270874065,275.42119486428817,290.83709956790858,0,0,0,0,0,null,1220.9967503519001]
[null,null,null,"Operating Expenditure",null,null,542.66352160824579,548.60388602416413,557.74720875661478,565.16611963246783,574.19662599142976,0,0,0,0,0,null,2788.3773620129223]
[null,null,null,"Revenue Adjustments",null,null,-117.11224188327361,-120.42288476428266,-123.81778100117805,-127.30735151705892,-130.90885318865813,0,0,0,0,0,null,-619.56911235445136]
[null,null,null,"Net Tax Allowance",null,null,4.0962207069349619,7.4268956824786567,9.7125330533792908,14.227460699100334,11.76627649899069,0,0,0,0,0,null,47.229386640883938]
[null,null,null,"Annual Revenue Requirement (unsmoothed)",null,null,{"$f":"SUM(G30:G34)","v":1551.9966235472316},1635.454141414484,{"$f":"SUM(I30:I34)","v":1731.1597146580839},1832.3548885313758,1919.7696191134514,0,0,0,0,0,null,8670.7349872646264]
[]
[null,null,null,"Price Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,0,{"$f":"G35","v":1551.9966235472316},1635.454141414484,1731.1597146580839,1832.3548885313758,1919.7696191134514,0,0,0,0,0,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$8","v":7291.2820137636163},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G44-G39","v":-1551.9966235472316},"First year difference ($m)",null,null,null,null,null,null,null,null,null,-1919.7696191134514,"Final year difference ($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":7291.2820137636163},"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,1391.9207477357916,{"$f":"G35","v":1551.9966235472316},1635.454141414484,1731.1597146580839,1832.3548885313758,1919.7696191134514,0,0,0,0,0,null,{"$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$8","v":7291.2820137636163},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G60-G55","v":-55.282508287408746},"First year difference ($m)",null,null,null,null,null,null,null,null,null,84.459184868823286,"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G60/G55-1","v":-3.5620250359215011E-2},"First year difference (%)",null,null,null,null,null,null,null,null,null,4.3994437680405785E-2,"Final year difference (%)"]
[]
[null,null,null,{"$f":"D44","v":"Smoothed - Expected Revenue"},null,1391.9207477357916,{"$f":"F60*(1-G63)*(1+G$10)","v":1496.7141152598228},1599.8669551983191,1712.8876393377868,1877.8531111651093,2004.2288039822747,0,0,0,0,0,null,{"$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$8","v":7291.423282982365},"NPV (smoothed)"]
[]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,-4.549342840413511E-2,-3.9302507600000001E-2,-4.0979000000000002E-2,-6.5932500000000005E-2,-3.7725867682167603E-2,3.9312850982502742E-2,3.9312850982502742E-2,3.9312850982502742E-2,3.9312850982502742E-2,3.9312850982502742E-2,null,{"$f":"ROUND(R60-R55,10)","v":0.1412692187},"NPV difference (smoothed vs unsmoothed)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV_Diff_RevCap*10000000","v":1412692.1870000002}]
[]
[]
[null,null,null,null,null,{"$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":1551.9966235472316},1635.454141414484,1731.1597146580839,1832.3548885313758,1919.7696191134514,0,0,0,0,0,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$8","v":7291.2820137636163},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G80-G71","v":-1551.9966235472316},"First year difference ($m)",null,null,null,null,null,null,null,null,null,-1919.7696191134514,"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G80/G71-1","v":-1},"First year difference (%)",null,null,null,null,null,null,null,null,null,-1,"Final year difference (%)"]
[]
[null,null,null,"Forecast Energy Throughput (MWh)",null,13512937.813199997,13471525.885199996,13439614.598199999,13440321.150199998,13381012.524199998,13368452.483199997,0,0,0,0,0]
[]
[null,null,null,"Revenue Yield ($/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,{"$f":"R80-R71","v":-7291.2820137636163},"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,{"$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":1391.9207477357916},1496.7141152598228,1599.8669551983191,1712.8876393377868,1877.8531111651093,2004.2288039822747]
[null,null,null,"Jurisdictional Scheme Revenue",null,64.262996000000001,61.227677,60.758220000000001,56.669178000000002,8.9508860000000006,9.1776420000000005]
[]
[null,null,null,"Total Expected Revenue (Incl JS)",null,{"$f":"SUM(F93:F95)","v":1456.1837437357915},{"$f":"SUM(G93:G95)","v":1557.9417922598229},{"$f":"SUM(H93:H95)","v":1660.6251751983191},1769.5568173377869,1886.8039971651094,2013.4064459822748]
[]
[null,null,null,null,null,null,{"$f":"G96/F96-1","v":6.9879950907139277E-2},{"$f":"H96/G96-1","v":6.590964017311074E-2},{"$f":"I96/H96-1","v":6.559676666738401E-2},6.625793457353657E-2,6.7098887328722823E-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"]